{"text_format":"1","workbook":"xlsx","n_sheets":57,"sheets":["Cover","TOC","Init","EE","SlicePercent","I_TRL","I_CSP","I_CDQ","I_NLSL","I_ER","I_ER_other","I_NR","I_SuperPeak","T1SFCO","RT1SC","AART1SC","TOCA","AboveHWM","RemainingAboveHWM","AboveHWM_PNGC","TRL","NLSL","Existing","New Resources_Spec","New Resources_UnSpec","New Resources","Tier2_STR","Tier2","Tier2_LGR","Tier2_Vintage","PNGC T2 Allocation","SystemShape","Tier1 Before Block Adj","Tier1","SliceResource","LoadShp","CSP","CDQ","SuperPeak","Demand","SliceLF","LDD","T2Remarketing","NRRemarketing","Customer NR","RAMMarket","RAMOutput","RAMExport-TRM","RAMExport-Loads","REP_Template","RevSim_TRM_Template","RevSim_Loads_Template","CustomerSummary","VBARSAnnualExport","VBARSMonthlyExport","RHWM Augmentation","CustomerProducts"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":13,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":7,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":20,"n_cols":13,"rows_kept":20,"cut":false,"hidden":false,"merged":[[5,1,5,13]]}
[" "]
[null,"TRMbd_BP2020.xlsm"]
[null,"Home / Contents"]
[]
[null,"Purpose of this Workbook:"]
[null,"This workbook computes TRM billing determinants used for rate making and as a data feed to Contracts and Billing.  Input data is provided from the RAM Data Inputs workbook, with outputs to RAM presented in the \"RAM Export\" sheet.  All user modification should be done in the RAM inputs sheet; inputs to the TRM billing determinants are entered as values in this workbook, with no modification to assumptions; that is, settings in this workbook should not be altered. Annual Billing Determinants for Composite, Nonslice and Tier 2 customer charges and included on the TOCA sheet.  Subsequent sheets compute Load Shaping and Demand charges by customer for the two-year rate period.  This model is fundamentally 2-year monthly/diurnal, but can be accessed iteratively through use of macros for extended forecasts at the user's discretion."]
[]
[null,"Legend:"]
[]
[null,"Tab Colors",null,null,null,null,"Font Colors",null,null,null,"Hyperlink Types"]
[]
[null,"Blue Tab",null,"Cover Sheet",null,null,"Blue Font","Constant Values",null,null,"Cover Hyperlink",null,"Cover Page"]
[null,"Green Tab",null,"Table of Contents",null,null,"Black Font","Calculated Values",null,null,"TOC Hyperlink",null,"TOC"]
[null,"Grey Tabs",null,"Base Case Sheets",null,null,"Plum Font","Hyperlinks",null,null,"Sheet Top Hyperlink",null,"é"]
[null,"Rose Tabs",null,"Assumption Sheets",null,null,"Red Font","Errors"]
[null,"Tan Tabs",null,"Output Sheets",null,null,"Black/Yellow","Work in Progress"]
[null,"Teal Tabs",null,"Lookup Sheets",null,null,"Black/Gold","Modifiable Assumptions"]
[null,"Reb Tabs",null,"Log/Error Sheet",null,null,"White/Grey","Locked Data"]
[null,"Blue Tabs",null,"Spreadsheet Input"]
[null,"Black Tabs",null,"Locked Data Sheet"]

{"sheet":"TOC","index":1,"n_rows":49,"n_cols":14,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Table of Contents"]
["TOC"]
[null,"Cover Sheet"]
[]
[null,"Section & Sheet Titles",null,null,null,null,null,null,null,null,null,null,"Page","Input"]
[]
[null,1,"Initialize Assumptions",null,null,null,null,null,null,null,null,null,3]
[null,2,"Slice Shaping for Block Purchase Assumptions",null,null,null,null,null,null,null,null,null,4]
[null,3,"Slice - Load Following Assumption - LDD BD",null,null,null,null,null,null,null,null,null,5]
[null,4,"Total Retail Load",null,null,null,null,null,null,null,null,null,6]
[null,5,"Customer System Peak (includes Above HWM Load)",null,null,null,null,null,null,null,null,null,7]
[null,6,"Customer Demand Quantity",null,null,null,null,null,null,null,null,null,8]
[null,7,"New Large Single Load by customer",null,null,null,null,null,null,null,null,null,9]
[null,8,"Existing Resources by Customer ID",null,null,null,null,null,null,null,null,null,10]
[null,9,"Existing Resources by Customer ID (SNEERS, CORs, Green Exception)",null,null,null,null,null,null,null,null,null,11]
[null,11,"RHWM Tier 1 System Firm Critical Output",null,null,null,null,null,null,null,null,null,13]
[null,12,"Tier 1 System Capability",null,null,null,null,null,null,null,null,null,14]
[null,15,"Monthly/Diurnal Above HWM Load by customer",null,null,null,null,null,null,null,null,null,17]
[null,16,"Monthly/Diurnal Above HWM Not Served by Vintage",null,null,null,null,null,null,null,null,null,18]
[null,19,"Monthly/Diurnal Existing Resource by customer",null,null,null,null,null,null,null,null,null,21]
[null,20,"Monthly/Diurnal New Resource Self Supply for Above HWM Load by customer",null,null,null,null,null,null,null,null,null,22]
[null,23,"Monthly/Diurnal Load Growth Tier 2 by customer",null,null,null,null,null,null,null,null,null,25]
[null,24,"Monthly/Diurnal Tier 2 Vintage",null,null,null,null,null,null,null,null,null,26]
[null,27,"Monthly/Diurnal Tier 1 Load by customer",null,null,null,null,null,null,null,null,null,29]
[null,28,"Monthly/Diurnal Tier 1 Slice Resource",null,null,null,null,null,null,null,null,null,30]
[null,31,"Customer Demand Quantity (aMW)",null,null,null,null,null,null,null,null,null,33]
[null,32,"Super Peak Credit (MWh)",null,null,null,null,null,null,null,null,null,34]
[null,35,"Customer Loads Net Requirement",null,null,null,null,null,null,null,null,null,37]
[null,36,"RAM Market Prices",null,null,null,null,null,null,null,null,null,38]
[null,38,"RAM TRM BD Export Sheet",null,null,null,null,null,null,null,null,null,40]
[null,41,"RiskMod Export Sheet",null,null,null,null,null,null,null,null,null,43]
[null,42,"RevSim Template",null,null,null,null,null,null,null,null,null,44]
[null,43,"Validation/Error-check RAM Export and VBARS",null,null,null,null,null,null,null,null,null,51]

{"sheet":"Init","index":2,"n_rows":232,"n_cols":162,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Initiation Sheet"]
["TOC"]
[null,"Input Parameters",null,null,"Monthly Hours",null,null,null,null,null,null,null,"Annual Hours",null,null,null,"Preference Customer Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"+BV3+1","v":10},{"$f":"+BW3+1","v":11},{"$f":"+BX3+1","v":12},13,14,15,16,17,18,19,null,null,null,null,null,22,{"$f":"+CL3+1","v":23},{"$f":"+CM3+1","v":24},25,26,27,28,null,null,null,null,null,null,null,null,null,35,{"$f":"+DB3+1","v":36},{"$f":"+DC3+1","v":37},38,39,40,41,42,43,44,45]
[null,null,null,null,"FiscalID","Cal Date","HLH","LLH","Total","HLH%","LLH%",null,"year","days","hours",null,"BESID","AccountName","Slice","PNGC","Initial CHWM","RHWM Aug 2016","RHWM Aug 2018","RHWM Aug 2020","RHWM Aug 2022","RHWM Aug 2024","RHWM Aug 2026","RHWM Aug 2028","RHWM Aug 2030","Initial Slice%","60-40","RHWM 2016","RHWM 2018","RHWM 2020","RHWM 2022","RHWM 2024","RHWM 2026","RHWM 2028","RHWM 2030","TRL - NLSL - Existing Resource 2016","TRL - NLSL - Existing Resource 2017","TRL - NLSL - Existing Resource 2018","TRL - NLSL - Existing Resource 2019","TRL - NLSL - Existing Resource 2020","TRL - NLSL - Existing Resource 2021","TRL - NLSL - Existing Resource 2022","TRL - NLSL - Existing Resource 2023","TRL - NLSL - Existing Resource 2024","TRL - NLSL - Existing Resource 2025","TRL - NLSL - Existing Resource 2026","TRL - NLSL - Existing Resource 2027","TRL - NLSL - Existing Resource 2028","TRL - NLSL - Existing Resource 2029","TRL - NLSL - Existing Resource 2030","TRL - NLSL - Existing Resource 2031","Above RHWM 2016","Above RHWM 2017","Above RHWM 2018","Above RHWM 2019","Above RHWM 2020","Above RHWM 2021","Above RHWM 2022","Above RHWM 2023","Above RHWM 2024","Above RHWM 2025","Above RHWM 2026","Above RHWM 2027","Above RHWM 2028","Above RHWM 2029","Above RHWM 2030","Above RHWM 2031","Election 2016","Election 2017","Election 2018","Election 2019","Election 2020","Election 2021","Election 2022","Election 2023","Election 2024","Election 2025","Election 2026","Election 2027","Election 2028","Election 2029","Election 2030","Election 2031","Amount 2016","Amount 2017","Amount 2018","Amount 2019","Amount 2020","Amount 2021","Amount 2022","Amount 2023","Amount 2024","Amount 2025","Amount 2026","Amount 2027","Amount 2028","Amount 2029","Amount 2030","Amount 2031","Type 2016","Type 2017","Type 2018","Type 2019","Type 2020","Type 2021","Type 2022","Type 2023","Type 2024","Type 2025","Type 2026","Type 2027","Type 2028","Type 2029","Type 2030","Type 2031","Vintage 2014 for 2016","Vintage 2014 for 2017","Vintage 2014 for 2018","Vintage 2014 for 2019","Vintage 2016 for 2016","Vintage 2016 for 2017","Vintage 2016 for 2018","Vintage 2016 for 2019","Total Vintage 2016","Total Vintage 2017","Total Vintage 2018","Total Vintage 2019","Total Vintage 2020","Total Vintage 2021","Total Vintage 2022","Total Vintage 2023","Total Vintage 2024","Total Vintage 2025","Total Vintage 2026","Total Vintage 2027","Total Vintage 2028","Total Vintage 2029","Total Vintage 2030","Total Vintage 2031","Rounddown","Eligible LDD","IRD Loads","T1 Percentage 2016","T1 Percentage 2017","T1 Percentage 2018","T1 Percentage 2019","T1 Percentage 2020","T1 Percentage 2021","T1 Percentage 2022","T1 Percentage 2023","T1 Percentage 2024","T1 Percentage 2025","T1 Percentage 2026","T1 Percentage 2027","T1 Percentage 2028","T1 Percentage 2029","T1 Percentage 2030","T1 Percentage 2031"]
[null,null,null,null,"2015_1","2014-10-01",432,312,744,0.58064516129032262,0.41935483870967744,null,2009,365,8760,null,10005,"Alder Mutual",0,0,0.55600000000000005,0,0,0,0,0,0,0,0,0,0,0.54200000000000004,0.53900000000000003,0.54500000000000004,0,0,0,0,0,0.53800000000000003,0.54200000000000004,0.53100000000000003,0.53500000000000003,0.54400000000000004,0.54500000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CB5","v":1},{"$f":"+CC5","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CR5","v":0},{"$f":"+CS5","v":0},0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+DH5","v":"LGR"},{"$f":"+DI5","v":"LGR"},"LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,{"$f":"+DP5+DT5","v":0},{"$f":"+DQ5+DU5","v":0},{"$f":"+DR5+DV5","v":0},{"$f":"+DS5+DW5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.5000000000000003E-2,0,0.99929825486009349,1,1,0.99953858317757005,0.9994434352941175,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015_2","2014-11-01",384,337,721,0.53259361997226073,0.46740638002773927,null,2010,365,8760,null,10015,"Asotin County PUD #1",0,0,0.58199999999999996,0,0,0,0,0,0,0,0,0,0,0.56799999999999995,0.56399999999999995,0.56999999999999995,0,0,0,0,0,0.59099999999999997,0.59699999999999998,0.61799999999999999,0.621,0.66700000000000004,0.67,0,0,0,0,0,0,0,0,0,0,2.3E-2,2.9000000000000001E-2,5.3999999999999999E-2,5.7000000000000002E-2,9.7000000000000003E-2,0.1,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CB6","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CR6","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+DH6","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,{"$f":"+DP6+DT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9609300996621355,0.95117126390101758,0.91249432880258885,0.9080861436392913,0.85410483238380819,0.85028048238805976,0,0,0,0,0,0,0,0,0,0]
[null,"Loss Percent Assumption",3.0609089972173598E-2,null,"2015_3","2014-12-01",416,328,744,0.55913978494623651,0.44086021505376344,null,2011,365,8760,null,10024,"Benton County PUD #1",1,0,204.28200000000001,0,0,0,0,0,0,0,0,1.38126E-2,0,199.61699999999999,198.04900000000001,200.214,0,0,0,0,0,204.386,206.55,209.20599999999999,209.93899999999999,205.66900000000001,206.52,0,0,0,0,0,0,0,0,0,0,4.7690000000000001,6.9329999999999998,10.856999999999999,11.59,5.4550000000000001,6.306,0,0,0,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,4,{"$f":"+CB7","v":4},4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,{"$f":"+CR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,312239.2,0.97677221777954704,0.96658105508952685,0.94833060638953004,0.94503395018258729,0.97359488218716572,0.9696009232902203,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015_4","2015-01-01",416,328,744,0.55913978494623651,0.44086021505376344,null,2012,366,8784,null,10025,"Benton REA",0,0,60.548999999999999,0,0,0,0,0,0,0,0,0,0,66.081000000000003,58.701999999999998,59.343000000000004,0,0,0,0,0,69.528000000000006,70.504000000000005,64.710999999999999,65.775000000000006,66.507999999999996,67.372,0,0,0,0,0,0,0,0,0,0,3.4470000000000001,4.423,7.5789999999999997,8.6430000000000007,7.165,8.0289999999999999,0,0,0,0,0,0,0,0,0,0,3,3,3,3,1,1,1,1,1,{"$f":"+CB8","v":1},1,1,1,1,1,1,10,11,12,14,0,0,0,0,0,{"$f":"+CR8","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","STR","STR","STR","STR","STR",{"$f":"+DH8","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0000000000000005E-2,82900.857000000004,0.95042152231614863,0.93726950226929628,0.89652148333310555,0.88368387000605586,0.892269762675167,0.88082701086504789,0,0,0,0,0,0,0,0,0,0]
[null,"Base Year",2020,null,"2015_5","2015-02-01",384,288,672,0.5714285714285714,0.42857142857142855,null,2013,365,8760,null,10027,"Big Bend Elec Coop",0,0,62.106999999999999,0,0,0,0,0,0,0,0,0,0,60.597000000000001,60.212000000000003,60.87,0,0,0,0,0,60.704000000000001,61.23,63.741,64.450999999999993,65.198999999999998,65.771000000000001,0,0,0,0,0,0,0,0,0,0,0.107,0.63300000000000001,3.5289999999999999,4.2389999999999999,4.3289999999999997,4.9009999999999998,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,{"$f":"+CB9","v":3},3,3,3,3,3,3,4.5199999999999996,5.57,6.45,7.35,24,25,25,26,27,{"$f":"+CR9","v":27},27,27,27,27,27,27,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DH9","v":"STR"},"STR","STR","STR","STR","STR","STR",1,1,1,1,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,1,7.0000000000000007E-2,209669.54,0.99823232184001098,0.98966156142815598,0.94463241587047586,0.9342262310902858,0.93360644004969406,0.9254870122820088,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015_6","2015-03-01",416,327,743,0.55989232839838488,0.44010767160161507,null,2014,365,8760,null,10029,"Blachly Lane Elec Coop",0,1,17.879000000000001,0,0,0,0,0,0,0,0,0,0,17.443999999999999,17.332999999999998,17.523,0,0,0,0,0,19.667000000000002,19.873999999999999,20.024000000000001,20.024000000000001,21.166,21.178000000000001,0,0,0,0,0,0,0,0,0,0,2.2229999999999999,2.4300000000000002,2.6909999999999998,2.6909999999999998,3.6429999999999998,3.6549999999999998,0,0,0,0,0,0,0,0,0,0,6,6,6,6,6,6,6,6,6,{"$f":"+CB10","v":6},6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,{"$f":"+CR10","v":0},0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DH10","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.06,0,0.88694836270415778,0.87772773737871179,0.86560860201757872,0.86560860201757872,0.82786757932533317,0.82739848824251583,0,0,0,0,0,0,0,0,0,0]
[null,"Base Month",10,null,"2015_7","2015-04-01",416,304,720,0.57777777777777772,0.42222222222222222,null,2015,365,8760,null,10044,"Canby, City of",0,0,20.611999999999998,0,0,0,0,0,0,0,0,0,0,20.111000000000001,19.983000000000001,20.202000000000002,0,0,0,0,0,21.792000000000002,21.96,20.635000000000002,20.731000000000002,20.77,20.893000000000001,0,0,0,0,0,0,0,0,0,0,1.681,1.849,0.65200000000000002,0.748,0.56799999999999995,0.69099999999999995,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CB11","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CR11","v":0},0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DH11","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9228727893473182,0.91581192210686602,0.96840803878846604,0.96392358691814173,0.97264294948483376,0.96691686501699114,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"DATE((C9-1),C11,1)","v":"2019-10-01"},null,"2015_8","2015-05-01",400,344,744,0.5376344086021505,0.46236559139784944,null,2016,366,8784,null,10046,"Central Electric Coop",0,1,83.072000000000003,0,0,0,0,0,0,0,0,0,0,81.052000000000007,80.537000000000006,81.418000000000006,0,0,0,0,0,82.298000000000002,82.947000000000003,82.606999999999999,82.966999999999999,90.593999999999994,92.031000000000006,0,0,0,0,0,0,0,0,0,0,1.246,1.895,2.0699999999999998,2.4300000000000002,9.1760000000000002,10.613,0,0,0,0,0,0,0,0,0,0,6,6,6,6,6,6,6,6,6,{"$f":"+CB12","v":6},6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,{"$f":"+CR12","v":0},0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DH12","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.5000000000000002E-2,41085.457000000002,0.98486394571519387,0.97715709690767716,0.97494516939484543,0.97071480960140777,0.8987163475197032,0.88468351737132034,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015_9","2015-06-01",416,304,720,0.57777777777777772,0.42222222222222222,null,2017,365,8760,null,10047,"Central Lincoln PUD",0,0,159.01,0,0,0,0,0,0,0,0,0,0,155.14400000000001,154.15799999999999,155.84299999999999,0,0,0,0,0,153.10400000000001,153.501,152.864,153.239,154.20099999999999,154.536,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,{"$f":"+CB13","v":3},3,3,3,3,3,3,0,0,0,1,9,9,9,9,10,{"$f":"+CR13","v":10},10,10,10,10,10,10,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DH13","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0.99999766261772727,0.99999803610137095,0.99999818241178806,0.99999794113916252,0.99999839353936948,0,0,0,0,0,0,0,0,0,0]
[null,"RHWM Lock","Yes",null,"2015_10","2015-07-01",416,328,744,0.55913978494623651,0.44086021505376344,null,2018,365,8760,null,10055,"Albion, City of",0,0,0.40400000000000003,0,0,0,0,0,0,0,0,0,0,0.39400000000000002,0.39200000000000002,0.39600000000000002,0,0,0,0,0,0.40200000000000002,0.40500000000000003,0.39100000000000001,0.39200000000000002,0.38500000000000001,0.38500000000000001,0,0,0,0,0,0,0,0,0,0,8.0000000000000002E-3,1.0999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CB14","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CR14","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+DH14","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98073347325164018,0.97340307063616582,0.99998677698209715,0.99920743469387752,0.99985261714285711,0.99985261714285711,0,0,0,0,0,0,0,0,0,0]
[null,"VBARS Study ID",239,null,"2015_11","2015-08-01",416,328,744,0.55913978494623651,0.44086021505376344,null,2019,365,8760,null,10057,"Ashland, City of",0,0,21.382999999999999,0,0,0,0,0,0,0,0,0,0,20.863,20.731000000000002,20.957000000000001,0,0,0,0,0,20.876000000000001,20.984000000000002,20.832000000000001,20.878,19.991,19.984000000000002,0,0,0,0,0,0,0,0,0,0,1.2999999999999999E-2,0.121,0.10100000000000001,0.14699999999999999,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CB15","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CR15","v":0},0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DH15","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99934460136510617,0.99427729732386305,0.99519103356836602,0.99301482195284274,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2016_11","2016-08-01",432,312,744,0.58064516129032262,0.41935483870967744,null,2031,365,8760,null,10074,"Forest Grove, City of",0,0,27.08,0,0,0,0,0,0,0,0,0,0,26.422000000000001,26.254000000000001,26.541,0,0,0,0,0,26.63,26.966000000000001,26.864999999999998,27.117000000000001,28.468,28.603999999999999,0,0,0,0,0,0,0,0,0,0,0.20799999999999999,0.54400000000000004,0.61099999999999999,0.86299999999999999,1.927,2.0630000000000002,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,{"$f":"+CB27","v":3},3,3,3,3,3,3,1,1,1,1,1,1,1,1,1,{"$f":"+CR27","v":1},1,1,1,1,1,1,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DH27","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0.99296753478154809,0.9818183063872874,0.97950794639285954,0.97129486319291947,0.93863904261835784,0.9345922868790616,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2017_4","2017-01-01",400,344,744,0.5376344086021505,0.46236559139784944,null,2036,366,8784,null,10081,"Milton-Freewater, City of",0,0,10.611000000000001,0,0,0,0,0,0,0,0,0,0,10.353,10.287000000000001,10.4,0,0,0,0,0,9.94,9.984,9.6950000000000003,9.6950000000000003,10.673,10.667999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.27300000000000002,0.26800000000000002,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CB32","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CR32","v":0},0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+DH32","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0.9999666551966705,1,1,0.97993168914352868,0.98029171989124841,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2018_7","2018-04-01",400,320,720,0.55555555555555558,0.44444444444444442,null,null,null,null,null,10111,"Columbia Power Coop",0,0,3.2829999999999999,0,0,0,0,0,0,0,0,0,0,3.2029999999999998,3.1829999999999998,3.218,0,0,0,0,0,2.9049999999999998,2.9239999999999999,2.95,2.9369999999999998,3.0459999999999998,3.0510000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CB47","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CR47","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+DH47","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,5227.6489999999994,1,1,1,0.99999161504937006,0.9999436648719634,0.99991660491642076,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2019_8","2019-05-01",416,328,744,0.55913978494623651,0.44086021505376344,null,null,null,null,null,10170,"Eugene Water & Electric Board",1,0,254.84299999999999,0,0,0,0,0,0,0,0,1.81085E-2,0,248.64699999999999,247.06700000000001,249.768,0,0,0,0,0,243.239,244.048,237.084,237.57,238.1,238.46100000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,4,{"$f":"+CB60","v":4},4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,{"$f":"+CR60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DH60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999912299723837,1,0.99999945337135732,0.99999995160916977,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2021_6","2021-03-01",432,311,743,0.58142664872139971,0.41857335127860029,null,null,null,null,null,10242,"Lost River Elec Coop",0,0,9.6679999999999993,0,0,0,0,0,0,0,0,0,0,9.4329999999999998,9.3729999999999993,9.4749999999999996,0,0,0,0,0,9.4619999999999997,9.5500000000000007,9.2360000000000007,9.31,9.9169999999999998,10.023999999999999,0,0,0,0,0,0,0,0,0,0,2.9000000000000001E-2,0.11700000000000001,0,0,0.442,0.54900000000000004,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CB82","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CR82","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+DH82","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,37558.894,0.99695860753545151,0.98775496835668286,0.9999946616933737,1,0.95539596507008173,0.94519770407023151,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2022_9","2022-06-01",416,304,720,0.57777777777777772,0.42222222222222222,null,null,null,null,null,10291,"Oregon Trail Coop",0,0,80.363,0,0,0,0,0,0,0,0,0,0,78.409000000000006,77.911000000000001,78.763000000000005,0,0,0,0,0,77.766000000000005,78.887,77.408000000000001,78.774000000000001,79.117000000000004,78.379000000000005,0,0,0,0,0,0,0,0,0,0,0,0.47799999999999998,0,0.86299999999999999,0.35399999999999998,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CB97","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CR97","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","STR","STR","STR","STR","STR",{"$f":"+DH97","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0.05,36260.600999999995,0.99999862361864833,0.99394214330664743,0.99999932824255888,0.98904149657247309,0.99552616063804222,0.99999747948812812,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2023_2","2022-11-01",400,321,721,0.55478502080443826,0.44521497919556174,null,null,null,null,null,10326,"U.S. Naval Base,  Bremerton",0,0,30.914000000000001,0,0,0,0,0,0,0,0,0,0,30.161999999999999,29.971,30.297999999999998,0,0,0,0,0,28.655999999999999,28.655000000000001,28.655000000000001,28.655000000000001,29.521000000000001,29.536999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CB102","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CR102","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+DH102","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99998625168728017,1,1,1,1,0.99998876181061036,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2024_6","2024-03-01",416,327,743,0.55989232839838488,0.44010767160161507,null,null,null,null,null,10379,"Steilacoom, Town of",0,0,4.88,0,0,0,0,0,0,0,0,0,0,4.7610000000000001,4.7309999999999999,4.7830000000000004,0,0,0,0,0,4.8959999999999999,4.93,4.7009999999999996,4.7249999999999996,4.7460000000000004,4.7679999999999998,0,0,0,0,0,0,0,0,0,0,0.13500000000000001,0.16900000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CB118","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CR118","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+DH118","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97252794520961916,0.96578300851759702,0.99999282225058506,1,0.99994949582806569,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2026_1","2025-10-01",432,312,744,0.58064516129032262,0.41935483870967744,null,null,null,null,null,11680,"Weiser, City of",0,0,6.423,0,0,0,0,0,0,0,0,0,0,6.2670000000000003,6.2270000000000003,6.2949999999999999,0,0,0,0,0,6.6660000000000004,6.7489999999999997,6.4420000000000002,6.4740000000000002,6.3109999999999999,6.3280000000000003,0,0,0,0,0,0,0,0,0,0,0.39900000000000002,0.48199999999999998,0.215,0.247,1.6E-2,3.3000000000000002E-2,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"+CB137","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,{"$f":"+CR137","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","STR","STR","STR","STR","STR",{"$f":"+DH137","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,{"$f":"+DP137+DT137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0.94024652993101476,0.92857964623166211,0.96658629674014274,0.96180860729070117,0.99741169437490096,0.99473217496839439,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2027_4","2027-01-01",400,344,744,0.5376344086021505,0.46236559139784944]
[null,null,null,null,"2028_7","2028-04-01",400,320,720,0.55555555555555558,0.44444444444444442]
[null,null,null,null,"2029_5","2029-02-01",384,288,672,0.5714285714285714,0.42857142857142855]
[null,null,null,null,"2030_4","2030-01-01",416,328,744,0.55913978494623651,0.44086021505376344]
[null,null,null,null,"2031_7","2031-04-01",416,304,720,0.57777777777777772,0.42222222222222222]
[null,null,null,null,"2033_1","2032-10-01",416,328,744,0.55913978494623651,0.44086021505376344]
[null,null,null,null,"2033_10","2033-07-01",400,344,744,0.5376344086021505,0.46236559139784944]
[null,null,null,null,"2033_11","2033-08-01",432,312,744,0.58064516129032262,0.41935483870967744]
[null,null,null,null,"2033_12","2033-09-01",400,320,720,0.55555555555555558,0.44444444444444442]

{"sheet":"EE","index":3,"n_rows":138,"n_cols":4,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Energy Efficiency Inputs"]
[null,"Percent of Non-PNGC Reported EE Savings (Last 3 Years Average)"]
[]
[null,"BESID","AccountName","Percent"]
[null,10005,"Alder Mutual",1.0976615212259106E-4]
[null,10015,"Asotin County PUD #1",1.5459292596135552E-4]
[null,10024,"Benton County PUD #1",3.9495783212639336E-2]
[null,10025,"Benton REA",7.313422182833723E-3]
[null,10027,"Big Bend Elec Coop",8.047096494296066E-3]
[null,10029,"Blachly Lane Elec Coop",1.1071329079784535E-5]
[null,10044,"Canby, City of",2.0815131061344854E-3]
[null,10046,"Central Electric Coop",1.1591488848410475E-3]
[null,10047,"Central Lincoln PUD",1.891754399111795E-2]
[null,10055,"Albion, City of",5.4517599455888127E-5]
[null,10057,"Ashland, City of",2.6020914257890233E-3]
[null,10061,"Blaine, City of",1.2384884278784614E-3]
[null,10072,"Ellensburg, City of",2.4601089657811702E-3]
[null,10086,"Plummer, City of",4.7510112844360489E-4]
[null,10105,"Clatskanie PUD",1.530834272526204E-2]
[null,10123,"Cowlitz County PUD #1",0.11913534912313505]
[null,10173,"Fall River Elec Coop",1.5221750216381136E-5]
[null,10202,"Hood River Elec Coop",2.2581871651464079E-3]
[null,10203,"Idaho County L & P",6.9277233628184062E-4]
[null,10239,"Lincoln Elec Coop (MT)",1.748485101210536E-4]
[null,10273,"Nespelem Valley Elec Coop",1.2588207854852178E-3]
[null,10304,"Parkland L & W",1.7845701056817295E-3]
[null,10349,"Seattle City Light",7.0354593194477039E-2]
[null,10378,"Coulee Dam, City of",1.3217638757606729E-4]
[null,10436,"Vigilante Elec Coop",2.4214042177190991E-3]
[null,10597,"Hermiston, City of",3.7748644825433917E-3]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",3.5688434427869221E-3]
[null,11680,"Weiser, City of",5.5054346850634127E-4]
[null,12026,"Jefferson County PUD #1",3.4358784483522259E-3]

{"sheet":"SlicePercent","index":4,"n_rows":20,"n_cols":15,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[null,"Slice-Block Inputs"]
["TOC",null,null,"Monthly Block Shaping Factors"]
[null,"BESID","AccountName",10,11,12,1,2,3,4,5,6,7,8,9]
[null,10170,"Eugene Water & Electric Board",8.1000000000000003E-2,7.6999999999999999E-2,9.9000000000000005E-2,0.105,9.2999999999999999E-2,9.1999999999999998E-2,8.1000000000000003E-2,6.6000000000000003E-2,6.6000000000000003E-2,8.1000000000000003E-2,8.3000000000000004E-2,7.5999999999999998E-2]
[null,10204,"Idaho Falls Power",7.3999999999999996E-2,8.5000000000000006E-2,0.105,0.108,8.8999999999999996E-2,8.3000000000000004E-2,7.1999999999999995E-2,7.9000000000000001E-2,7.3999999999999996E-2,8.3000000000000004E-2,8.1000000000000003E-2,6.7000000000000004E-2]
[null,10349,"Seattle City Light",0.08,0.127,0.129,0.14000000000000001,0.11899999999999999,0.126,6.0999999999999999E-2,0.02,0,4.8000000000000001E-2,5.7000000000000002E-2,9.2999999999999999E-2]
[null,10370,"Tacoma Public Utilities",6.8000000000000005E-2,8.7999999999999995E-2,0.109,0.10299999999999999,8.7999999999999995E-2,0.10100000000000001,8.5000000000000006E-2,7.5999999999999998E-2,6.8000000000000005E-2,7.2999999999999995E-2,6.9000000000000006E-2,7.1999999999999995E-2]
[null,10024,"Benton County PUD #1",6.5000000000000002E-2,6.9000000000000006E-2,8.1000000000000003E-2,8.7999999999999995E-2,6.6000000000000003E-2,6.5000000000000002E-2,7.0000000000000007E-2,8.7999999999999995E-2,0.10299999999999999,0.125,0.108,7.1999999999999995E-2]
[null,10103,"Clark County PUD #1",7.0999999999999994E-2,9.5000000000000001E-2,0.11799999999999999,0.12,8.6999999999999994E-2,8.1000000000000003E-2,6.7000000000000004E-2,9.4E-2,6.5000000000000002E-2,7.0999999999999994E-2,7.1999999999999995E-2,5.8999999999999997E-2]
[null,10105,"Clatskanie PUD",8.3000000000000004E-2,8.3000000000000004E-2,9.1999999999999998E-2,0.09,8.3000000000000004E-2,9.0999999999999998E-2,8.5999999999999993E-2,6.7000000000000004E-2,8.4000000000000005E-2,0.08,8.1000000000000003E-2,0.08]
[null,10123,"Cowlitz County PUD #1",8.3000000000000004E-2,8.5999999999999993E-2,9.1999999999999998E-2,9.0999999999999998E-2,7.9000000000000001E-2,8.4000000000000005E-2,8.2000000000000003E-2,8.1000000000000003E-2,7.8E-2,8.2000000000000003E-2,8.2000000000000003E-2,0.08]
[null,10157,"Emerald PUD",7.5999999999999998E-2,9.2999999999999999E-2,0.114,0.105,9.0999999999999998E-2,8.6999999999999994E-2,7.9000000000000001E-2,7.0999999999999994E-2,6.6000000000000003E-2,7.5999999999999998E-2,7.4999999999999997E-2,6.7000000000000004E-2]
[null,10183,"Franklin County PUD #1",7.4999999999999997E-2,7.0999999999999994E-2,8.3000000000000004E-2,8.8999999999999996E-2,7.0000000000000007E-2,6.9000000000000006E-2,6.9000000000000006E-2,7.9000000000000001E-2,9.0999999999999998E-2,0.112,0.107,8.5000000000000006E-2]
[null,10191,"Grays Harbor PUD #1",7.8E-2,9.2999999999999999E-2,0.107,0.107,9.0999999999999998E-2,0.09,8.1000000000000003E-2,7.4999999999999997E-2,7.0000000000000007E-2,7.0000000000000007E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,10231,"Klickitat County PUD #1",0.08,8.3000000000000004E-2,0.104,0.113,8.6999999999999994E-2,7.9000000000000001E-2,7.3999999999999996E-2,6.6000000000000003E-2,6.2E-2,8.6999999999999994E-2,8.7999999999999995E-2,7.6999999999999999E-2]
[null,10237,"Lewis County PUD #1",0.08,9.5000000000000001E-2,0.115,0.10100000000000001,8.8999999999999996E-2,8.8999999999999996E-2,8.4000000000000005E-2,7.4999999999999997E-2,6.8000000000000005E-2,6.7000000000000004E-2,6.8000000000000005E-2,6.9000000000000006E-2]
[null,10286,"Okanogan County PUD #1",7.6999999999999999E-2,8.5999999999999993E-2,0.11899999999999999,0.13100000000000001,0.108,0.107,7.0999999999999994E-2,5.5E-2,3.7999999999999999E-2,0.08,6.0999999999999999E-2,6.7000000000000004E-2]
[null,10294,"Pacific County PUD #2",7.5999999999999998E-2,9.8000000000000004E-2,0.11600000000000001,0.11700000000000001,9.4E-2,9.4E-2,0.08,7.0999999999999994E-2,6.3E-2,6.3E-2,6.4000000000000001E-2,6.4000000000000001E-2]
[null,10306,"Pend Oreille County PUD  #1",3.4000000000000002E-2,0.14899999999999999,0.13500000000000001,0.19,0.16800000000000001,0.159,0.01,0,0,3.7999999999999999E-2,3.9E-2,7.8E-2]
[null,10354,"Snohomish County PUD #1",8.2000000000000003E-2,9.1999999999999998E-2,0.107,0.105,8.7999999999999995E-2,8.8999999999999996E-2,7.8E-2,7.3999999999999996E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.1999999999999995E-2]

{"sheet":"I_TRL","index":5,"n_rows":138,"n_cols":404,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Total Retail Loads (MWh)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[0,10005,"Alder Mutual",218.59899999999999,143.32,284.209,203.68700000000001,316.262,229.61099999999999,312.66699999999997,227.64,282.88299999999998,187.37299999999999,273.44099999999997,180.79599999999999,237.96,161.839,190.142,139.71600000000001,179.102,113.523,165.07,114.456,171.39699999999999,106.96299999999999,172.80699999999999,119.20399999999999,212.73699999999999,139.477,276.25200000000001,197.98400000000001,306.30099999999999,222.37899999999999,302.01,219.881,272.65600000000001,180.59899999999999,265.17899999999997,175.333,230.66900000000001,156.881,185.74600000000001,136.48500000000001,176.27799999999999,111.733,162.81399999999999,112.892,169.096,105.527,170.54499999999999,117.643,215.727,148.583,290.72300000000001,206.517,309.01799999999997,235.732,321.88900000000001,227.14099999999999,281.42200000000003,188.50800000000001,270.58300000000003,176.02699999999999,225.899,166.42099999999999,189.48599999999999,135.03399999999999,178.35300000000001,112.98699999999999,161.42500000000001,118.765,175.21600000000001,104.404,167.173,126.42700000000001,225.21700000000001,140.69300000000001,291.64100000000002,207.16900000000001,309.94799999999998,236.44200000000001,322.851,227.81899999999999,282.30799999999999,189.102,261.10399999999998,187.15600000000001,236.316,157.59399999999999,190.44300000000001,135.71700000000001,172.26599999999999,120.67400000000001,168.96100000000001,112.889,176.268,105.032,168.10599999999999,127.134,239.12100000000001,154.149,329.07400000000001,240.52600000000001,348.58699999999999,277.28300000000002,365.15600000000001,263.91399999999999,339.197,235.44300000000001,300.64999999999998,226.16,275.61900000000003,190.46100000000001,192.77500000000001,156.67500000000001,188.58799999999999,124.08199999999999,179.334,120.26600000000001,180.446,119.744,185.34800000000001,131.46199999999999,241.63800000000001,155.77199999999999,315.31900000000002,258.291,368.00400000000002,262.01600000000002,350.36700000000002,282.84300000000002,328.11599999999999,231.684,317.44799999999998,213.50200000000001,277.99599999999998,192.10400000000001,195.059,158.53100000000001,191.006,125.67400000000001,181.81800000000001,121.932,182.935,121.395,187.69399999999999,133.126,233.25899999999999,168.30099999999999,333.71300000000002,243.917,370.42200000000003,263.73700000000002,352.66300000000001,284.697,330.31400000000002,233.23599999999999,319.923,215.167,280.36799999999999,193.74199999999999,197.34800000000001,160.392,193.42500000000001,127.265,175.93600000000001,131.95400000000001,193.80500000000001,114.675,190.04,134.79,235.66399999999999,170.036,336.03500000000003,245.61500000000001,372.84699999999998,265.46300000000002,354.95400000000001,286.54599999999999,332.50599999999997,234.78399999999999,322.399,216.83099999999999,269.32499999999999,208.79499999999999,209.45699999999999,152.423,195.84299999999999,128.857,178.30799999999999,133.732,196.40600000000001,116.214,192.386,136.45400000000001,238.07400000000001,171.77600000000001,338.35199999999998,247.30799999999999,357.82100000000003,284.62900000000002,374.78,270.87,348.35199999999998,241.798,310.101,233.26900000000001,285.11,197.02,211.85900000000001,154.17099999999999,189.04,139.66999999999999,189.25800000000001,126.922,199.01300000000001,117.75700000000001,185.39400000000001,147.45599999999999,251.72,162.27000000000001,340.67500000000001,249.005,360.13299999999998,286.46699999999998,377.18299999999999,272.60700000000003,336.89600000000002,237.88399999999999,312.464,235.04599999999999,287.48200000000003,198.65799999999999,214.256,155.91399999999999,191.346,141.374,191.74199999999999,128.58799999999999,192.90100000000001,128.00899999999999,197.084,139.786,254.24299999999999,163.89699999999999,326.363,267.33699999999999,380.10700000000003,270.63299999999998,379.59199999999998,274.34800000000001,339.08800000000002,239.43199999999999,314.82600000000002,236.82400000000001,289.85300000000001,200.297,206.494,167.82599999999999,203.09899999999999,133.631,194.22,130.25,195.39599999999999,129.66399999999999,199.43,141.44999999999999,256.76,165.52,328.56700000000001,269.14299999999997,382.53100000000001,272.35899999999998,364.12799999999999,293.952,341.286,240.98400000000001,332.3,223.49,292.22399999999999,201.93600000000001,208.77799999999999,169.68199999999999,205.524,135.226,196.70400000000001,131.916,197.88399999999999,131.316,201.77600000000001,143.114,247.70500000000001,178.72499999999999,347.63600000000002,254.09399999999999,384.94900000000001,274.08100000000002,366.42399999999998,295.80599999999998,357.50700000000001,248.15299999999999,334.77499999999998,225.155,280.61900000000003,217.55099999999999,221.45599999999999,161.154,207.94300000000001,136.81700000000001,190.148,142.61199999999999,209.43,123.92,204.12200000000001,144.77799999999999,250.11,180.46,349.959,255.791,369.36700000000002,293.81299999999999,386.80799999999999,279.56200000000001,345.67099999999999,244.07900000000001,337.25,226.82,282.88299999999998,219.30699999999999,223.852,162.898,210.36099999999999,138.40899999999999,192.51900000000001,144.39099999999999,212.03100000000001,125.459,196.56700000000001,156.34299999999999,264.32400000000001,170.39599999999999,352.28100000000001,257.48899999999998,371.673,295.64699999999999,389.21699999999998,281.303,347.86900000000003,245.631,324.27699999999999,243.93299999999999,299.34399999999999,206.85599999999999,226.25399999999999,164.64599999999999,202.88200000000001,149.898,204.14500000000001,136.905,214.63800000000001,127.002,198.80099999999999,158.119,266.84100000000001,172.01900000000001,354.59800000000001,259.18200000000002,373.98500000000001,297.48500000000001,391.62,283.04000000000002,350.06099999999998,247.179,326.64,245.71,301.71499999999997,208.495,228.65,166.39,205.18799999999999,151.602,206.62899999999999,138.571,207.851,137.929,211.16,149.77000000000001,null,{"$f":"+SUM(D4:AA4)","v":4732.6669999999986},{"$f":"+SUM(AB4:AY4)","v":4607.0969999999998},{"$f":"+SUM(AZ4:BW4)","v":4733.46},{"$f":"+SUM(BX4:CU4)","v":4752.8500000000004},{"$f":"+SUM(CV4:DS4)","v":5364.0599999999995},{"$f":"+SUM(DT4:EQ4)","v":5394.2700000000023},{"$f":"+SUM(ER4:FO4)","v":5443.0889999999999},{"$f":"+SUM(FP4:GM4)","v":5491.8799999999992},{"$f":"+SUM(GN4:HK4)","v":5559.8},{"$f":"+SUM(HL4:II4)","v":5589.4899999999989},{"$f":"+SUM(IJ4:JG4)","v":5638.3},{"$f":"+SUM(JH4:KE4)","v":5687.0999999999995},{"$f":"+SUM(KF4:LC4)","v":5755.5600000000022},{"$f":"+SUM(LD4:MA4)","v":5784.7099999999991},{"$f":"+SUM(MB4:MY4)","v":5833.53},{"$f":"+SUM(MZ4:NW4)","v":5882.31}]
[0,10015,"Asotin County PUD #1",158.88499999999999,123.417,100.217,62.326000000000001,89.960999999999999,79.093999999999994,103.249,66.465999999999994,99.564999999999998,52.421999999999997,113.77200000000001,69.468999999999994,154.892,99.355999999999995,273.82,232.80600000000001,341.51499999999999,284.089,561.28800000000001,486.71899999999999,578.04600000000005,455.04399999999998,307.88499999999999,341.17,172.27,133.81399999999999,102.518,63.756999999999998,92.009,80.894999999999996,104.336,67.165999999999997,100.624,52.978999999999999,110.39400000000001,67.406999999999996,148.75200000000001,95.417000000000002,285.88799999999998,243.066,373.447,310.65100000000001,564.22299999999996,489.26400000000001,572.096,450.36099999999999,336.64,373.03300000000002,183.65799999999999,149.874,91.793999999999997,69.552999999999997,93.704999999999998,75.12,114.116,65.23,98.207999999999998,53.588000000000001,117.71299999999999,66.923000000000002,193.52799999999999,116.367,333.53,301.65899999999999,419.48200000000003,375.44400000000002,593.34400000000005,508.13499999999999,546.45799999999997,459.45,312.637,338.98899999999998,186.78100000000001,152.423,93.366,70.745000000000005,95.313000000000002,76.409000000000006,116.03700000000001,66.328000000000003,99.885999999999996,54.503999999999998,119.718,68.061999999999998,196.79599999999999,118.33199999999999,339.19600000000003,306.78300000000002,426.62200000000001,381.834,603.41999999999996,516.76400000000001,555.74800000000005,467.26100000000002,317.892,344.68700000000001,178.256,144.56800000000001,86.028000000000006,70.260000000000005,90.56,72.869,106.746,66.778999999999996,91.007000000000005,54.8,111.991,65.138000000000005,182.541,114.54300000000001,308.81299999999999,297.99299999999999,402.13499999999999,357.26299999999998,559.14400000000001,494.95499999999998,520.75699999999995,441.09399999999999,300.22199999999998,326.64600000000002,179.43299999999999,145.52199999999999,86.587000000000003,70.716999999999999,91.14,73.335999999999999,107.56399999999999,67.290999999999997,91.622,55.170999999999999,112.74299999999999,65.575000000000003,183.786,115.324,310.78800000000001,299.899,404.69299999999998,359.53500000000003,562.80899999999997,498.19900000000001,524.12199999999996,443.94400000000002,302.38600000000002,329,180.62,146.48500000000001,87.150999999999996,71.177999999999997,91.724999999999994,73.805999999999997,108.39,67.807000000000002,92.242999999999995,55.543999999999997,113.501,66.016000000000005,185.042,116.11199999999999,312.77999999999997,301.82100000000003,407.27100000000002,361.82499999999999,566.505,501.471,527.51599999999996,446.81900000000002,304.57100000000003,331.37700000000001,181.81700000000001,147.45599999999999,87.72,71.641999999999996,92.314999999999998,74.281000000000006,109.22499999999999,68.33,92.869,55.920999999999999,114.267,66.460999999999999,186.309,116.907,314.78800000000001,303.75900000000001,409.87,364.13499999999999,570.23299999999995,504.77100000000002,530.93799999999999,449.71699999999998,306.77699999999999,333.77699999999999,183.02500000000001,148.43600000000001,88.293999999999997,72.111000000000004,92.91,74.760000000000005,110.069,68.856999999999999,93.501000000000005,56.302,115.039,66.91,187.58799999999999,117.71,316.81400000000002,305.714,412.49200000000002,366.464,573.995,508.101,534.39,452.64100000000002,309.005,336.20100000000002,184.24299999999999,149.42400000000001,88.873000000000005,72.584000000000003,93.51,75.242999999999995,110.92100000000001,69.39,94.138000000000005,56.686,115.81699999999999,67.363,188.87799999999999,118.51900000000001,318.85599999999999,307.68400000000003,415.13499999999999,368.81200000000001,577.78700000000003,511.45699999999999,537.87,455.589,311.25299999999999,338.64699999999999,185.47200000000001,150.42099999999999,89.456999999999994,73.061000000000007,94.114999999999995,75.728999999999999,111.78100000000001,69.929000000000002,94.781999999999996,57.073,116.60299999999999,67.819999999999993,190.18100000000001,119.336,320.91500000000002,309.67099999999999,417.79899999999998,371.17899999999997,581.61300000000006,514.84400000000005,541.38,458.56200000000001,313.524,341.11799999999999,186.71199999999999,151.42599999999999,90.046000000000006,73.542000000000002,94.724999999999994,76.22,112.651,70.472999999999999,95.430999999999997,57.463999999999999,117.396,68.281000000000006,191.495,120.161,322.99200000000002,311.67500000000001,420.48599999999999,373.56599999999997,585.471,518.26,544.91999999999996,461.56099999999998,315.81599999999997,343.61200000000002,187.96299999999999,152.44,90.64,74.025999999999996,95.34,76.715000000000003,113.53,71.022000000000006,96.084999999999994,57.857999999999997,118.196,68.745999999999995,192.821,120.99299999999999,325.08699999999999,313.69600000000003,423.19600000000003,375.97399999999999,589.36400000000003,521.70600000000002,548.49099999999999,464.58499999999998,318.13200000000001,346.13200000000001,189.22399999999999,153.46299999999999,91.239000000000004,74.516000000000005,95.96,77.213999999999999,114.417,71.578000000000003,96.745999999999995,58.256,119.003,69.215999999999994,194.15899999999999,121.833,327.19799999999998,315.73399999999998,425.928,378.40100000000001,593.29,525.18100000000004,552.09100000000001,467.63499999999999,320.47000000000003,348.67500000000001,190.49700000000001,154.49600000000001,91.843000000000004,75.009,96.585999999999999,77.718000000000004,115.02800000000001,71.959999999999994,97.171000000000006,58.512,119.52,69.516000000000005,195.024,122.376,328.51,316.99900000000002,427.61799999999999,379.90199999999999,595.76800000000003,527.37400000000002,554.34299999999996,469.54199999999997,322.029,350.37200000000001,191.30500000000001,155.15100000000001,92.222999999999999,75.319000000000003,96.974999999999994,78.031000000000006,115.645,72.346000000000004,97.6,58.77,120.041,69.819000000000003,195.89599999999999,122.923,329.83100000000002,318.274,429.32,381.41399999999999,598.26400000000001,529.58399999999995,556.61099999999999,471.46300000000002,323.60199999999998,352.08300000000003,null,{"$f":"+SUM(D5:AA5)","v":5235.473},{"$f":"+SUM(AB5:AY5)","v":5391.0070000000005},{"$f":"+SUM(AZ5:BW5)","v":5678.5049999999983},{"$f":"+SUM(BX5:CU5)","v":5774.9069999999992},{"$f":"+SUM(CV5:DS5)","v":5445.1079999999993},{"$f":"+SUM(DT5:EQ5)","v":5481.1860000000006},{"$f":"+SUM(ER5:FO5)","v":5517.5760000000009},{"$f":"+SUM(FP5:GM5)","v":5554.2849999999999},{"$f":"+SUM(GN5:HK5)","v":5591.3289999999997},{"$f":"+SUM(HL5:II5)","v":5628.6790000000001},{"$f":"+SUM(IJ5:JG5)","v":5666.3650000000007},{"$f":"+SUM(JH5:KE5)","v":5704.3819999999996},{"$f":"+SUM(KF5:LC5)","v":5742.7379999999994},{"$f":"+SUM(LD5:MA5)","v":5781.4270000000006},{"$f":"+SUM(MB5:MY5)","v":5807.7130000000006},{"$f":"+SUM(MZ5:NW5)","v":5832.4899999999989}]
[0,10024,"Benton County PUD #1",72609.945000000007,43984.938000000002,71716.601999999999,51043.328000000001,91608.960999999996,65984.562999999995,86698.866999999998,62828.375,70522.554999999993,47630.105000000003,73297.820000000007,47714.245999999999,77232.797000000006,47207.531000000003,97686.75,66967.156000000003,110656.219,70497.375,136540.29699999999,92112.398000000001,123164.80499999999,74705.641000000003,81168.202999999994,52364.413999999997,73736.148000000001,44666.449000000001,64744.391000000003,46080.98,79217.398000000001,57059.137000000002,87501.523000000001,63397.582000000002,78718.320000000007,53165.300999999999,74797.616999999998,48690.629000000001,83715.266000000003,51169.625,95241.702999999994,65284.593999999997,116283.359,74078.733999999997,131957.20300000001,88992.327999999994,130424.359,79104.766000000003,89995.047000000006,58041.34,73766.077999999994,44684.578000000001,64822.059000000001,46136.273000000001,79315.687999999995,57125.788999999997,87878.523000000001,63659.508000000002,79054.577999999994,53388.038999999997,75136.789000000004,48911.43,84013.327999999994,51350.563000000002,95499.422000000006,65452.82,116513.086,74225.062999999995,132195,89140.539000000004,130687.617,79264.422000000006,90263.202999999994,58214.237999999998,74055.641000000003,44859.987999999998,65125.245999999999,46352.055,79670.858999999997,57381.605000000003,88283.281000000003,63952.711000000003,79419.827999999994,53634.703000000001,75512.335999999996,49155.887000000002,84347.226999999999,51554.637000000002,95788.43,65650.898000000001,116779.42200000001,74394.733999999997,132462.609,89320.991999999998,130988.883,79447.148000000001,90567.758000000002,58410.637000000002,72397.75,43869.008000000002,71024.616999999998,50555.836000000003,91341.648000000001,65792.101999999999,87491.202999999994,63390.156000000003,72530.148000000001,48985.913999999997,70803.491999999998,46091.695,76819.781000000003,46954.921999999999,96111.843999999997,65881.077999999994,115202.148,73406.101999999999,135540.45300000001,91408.906000000003,120963.148,73385.898000000001,76824.445000000007,49567.563000000002,72348.312999999995,43839.046999999999,70984.023000000001,50526.93,91305.141000000003,65765.797000000006,87527.641000000003,63416.546999999999,73278.976999999999,49491.671999999999,70809.468999999997,46095.586000000003,76831.101999999999,46961.836000000003,96237.116999999998,65966.960999999996,115452.523,73565.633000000002,136032.21900000001,91740.547000000006,121391.539,73645.804999999993,76896.304999999993,49613.93,72601.991999999998,43992.766000000003,71214.687999999995,50691.125,91526.937999999995,65925.562999999995,87805.07,63617.555,73549.695000000007,49674.508000000002,71069.741999999998,46265.016000000003,77104.335999999996,47128.843999999997,96619.273000000001,66228.898000000001,115974.609,73898.312999999995,136806.109,92262.468999999997,122109.54700000001,74081.406000000003,77223.922000000006,49825.305,72862.452999999994,44150.593999999997,71448.195000000007,50857.336000000003,91749.289000000004,66085.710999999996,87745.383000000002,63574.305,73465.991999999998,49617.976999999999,70968,46198.788999999997,77010.077999999994,47071.233999999997,96648.812999999995,66249.141000000003,116133.148,73999.335999999996,137199.484,92527.766000000003,122453.492,74290.054999999993,77221.601999999999,49823.813000000002,72790.25,44106.843999999997,71363.25,50796.866999999998,91660.75,66021.937999999995,88025.960999999996,63777.601999999999,73021.858999999997,49318.016000000003,71250.577999999994,46382.733999999997,77310,47254.555,97053.781000000003,66526.733999999997,116676.56299999999,74345.593999999997,137988.875,93060.141000000003,123199.31299999999,74742.531000000003,77591.883000000002,50062.711000000003,73099.991999999998,44294.523000000001,71643.297000000006,50996.211000000003,91933.093999999997,66218.093999999997,88374.531000000003,64030.156000000003,74090.883000000002,50040.016000000003,71578.093999999997,46595.945,77654.281000000003,47464.991999999998,97509.523000000001,66839.133000000002,117283.5,74732.327999999994,138858.82800000001,93646.827999999994,124020.711,75240.866999999998,78006.297000000006,50330.101999999999,73448.922000000006,44505.968999999997,71970.414000000004,51229.055,92267.710999999996,66459.116999999998,88758.656000000003,64308.468999999997,74463.398000000001,50291.616999999998,71929.945000000007,46825,78020.258000000002,47688.688000000002,97979.508000000002,67161.304999999993,117898.117,75123.960999999996,139729.766,94234.202999999994,124851.04700000001,75744.608999999997,78444.781000000003,50613.016000000003,73827.531000000003,44735.383000000002,72333.531000000003,51487.516000000003,92648.593999999997,66733.468999999997,89165.562999999995,64603.281000000003,74866.983999999997,50564.188000000002,72322.601999999999,47080.608999999997,78434.077999999994,47941.633000000002,98509.539000000004,67524.616999999998,118591.67200000001,75565.891000000003,140709.45300000001,94894.891000000003,125788.93799999999,76313.608999999997,78947.991999999998,50937.688000000002,74265.539000000004,45000.788999999997,72748.054999999993,51782.586000000003,93081.710999999996,67045.429999999993,89648.843999999997,64953.421999999999,74613.351999999999,50392.883000000002,72773.562999999995,47374.171999999999,78906.297000000006,48230.273000000001,99098.952999999994,67928.625,119351.859,76050.281000000003,141757.766,95601.891000000003,126792.773,76922.616999999998,79505.601999999999,51297.453000000001,74756.547000000006,45298.305,73223.289000000004,52120.858999999997,93586.593999999997,67409.093999999997,90198.68,65351.805,75874.702999999994,51244.788999999997,73277.304999999993,47702.101999999999,79430.133000000002,48550.445,99740.312999999995,68368.25,120169.219,76571.093999999997,142871.95300000001,96353.281000000003,127858.523,77569.179999999993,80105.195000000007,51684.32,75285.952999999994,45619.101999999999,73734.820000000007,52484.968999999997,94131.141000000003,67801.327999999994,90767.648000000001,65764.039000000004,76426.468999999997,51617.445,73796.843999999997,48040.305,79968.789000000004,48879.695,100395.531,68817.391000000003,120999.883,77100.383000000002,144003.84400000001,97116.641000000003,128944.281,78227.891000000003,80721.241999999998,52081.805,75832.508000000002,45950.273000000001,74263.327999999994,52861.156000000003,94693.5,68206.391000000003,91372.077999999994,66201.968999999997,77013.906000000003,52014.188000000002,74350.991999999998,48401.046999999999,80545.172000000006,49232.008000000002,101097.961,69298.866999999998,121892.70299999999,77669.281000000003,145218.766,97935.983999999997,130107.68799999999,78933.718999999997,81377.906000000003,52505.483999999997,null,1815943.8910000001,1836063.7989999999,1840698.6329999999,1847117.5149999999,1806339.8570000001,1809724.66,1817197.689,1819351.9859999998,1824329.33,1834482.2259999998,1843947.5320000001,1854529.2520000003,1865124.736,1879315.9780000001,1892727.439,1906976.875]
[0,10025,"Benton REA",29712.206999999999,19697.815999999999,25326.460999999999,19050.641,27593.699000000001,22459.620999999999,28448.921999999999,20720.895,24088.52,16569.59,22644.83,16486.224999999999,25723.578000000001,17148.937999999998,30686.449000000001,20992.164000000001,34903.112999999998,24497.34,44305.18,29579.305,44576.93,28399.866999999998,34342.483999999997,26538.629000000001,28380.9,18316.451000000001,24845.463,18684.955000000002,29097.768,23683.826000000001,29932.113000000001,21859.631000000001,24309.641,16738.187999999998,22344.219000000001,16267.812,27637.609,18236.697,32181.133000000002,22172.824000000001,34073.883000000002,24066.368999999999,43806.156000000003,29556.440999999999,42547.343999999997,27330.166000000001,29679.923999999999,22774.41,27290.063999999998,17363.023000000001,23320.866999999998,17558.044999999998,27795.919999999998,22610.155999999999,27819.793000000001,20321.115000000002,22377.855,15409.19,20855.035,15183.343000000001,26145.738000000001,17253.311000000002,29335.138999999999,20224.916000000001,30359.282999999999,21441.775000000001,39133.491999999998,26403.956999999999,36996.519999999997,23765.333999999999,24831.375,19020.588,27714.282999999999,17636.805,23691.293000000001,17836.618999999999,28232.539000000001,22965.537,28261.256000000001,20642.651999999998,22735.687999999998,15655.358,21180.812999999998,15420.565000000001,26554.391,17522.657999999999,29802.365000000002,20544.688999999998,30869.083999999999,21801.974999999999,39790.917999999998,26847.530999999999,37634.656000000003,24175.197,25263.678,19355.285,27630.699000000001,17788.223000000002,23726.442999999999,17858.425999999999,27870.803,22788.581999999999,28405.098000000002,20714.57,23653.412,16304.315000000001,21019.861000000001,15311.217000000001,25581.618999999999,16914.469000000001,30121.365000000002,20679.881000000001,32117.366999999998,22698.57,41937.902000000002,28364.673999999999,41202.578000000001,26489.078000000001,29122.942999999999,22536.26,28323.651999999998,18266.526999999998,24365.146000000001,18356.650000000001,28466.067999999999,23393.684000000001,29080.574000000001,21231.673999999999,23603.493999999999,16296.040999999999,21627.182000000001,15757.425999999999,26181.728999999999,17346.643,30730.326000000001,21121.42,32713.636999999999,23124.07,42560.949000000001,28816.611000000001,41820.512000000002,26895.937999999998,29621.256000000001,22934.66,28805.175999999999,18588.947,24767.219000000001,18663.498,28835.053,23709.088,29428.984,21485.438999999998,23929.813999999998,16520.528999999999,21938.437999999998,15984.075999999999,26524.631000000001,17572.653999999999,31091.822,21368.838,33083.211000000003,23385.192999999999,42983.894999999997,29101.978999999999,42243.839999999997,27167.835999999999,29967.076000000001,23202.398000000001,29160.99,18818.585999999999,25092.184000000001,18907.884999999998,29174.018,23984.982,29780.175999999999,21741.232,24258.835999999999,16746.875,22252.296999999999,16212.619000000001,26870.338,17800.509999999998,31456.203000000001,21618.223000000002,33455.695,23648.370999999999,43410.035000000003,29389.502,42670.402000000002,27441.812999999998,30315.646000000001,23472.266,29519.688999999998,19050.081999999999,25419.811000000002,19154.276999999998,29515.67,24263.067999999999,30134.178,21999.074000000001,25269.697,17444.365000000002,22568.771000000001,16443.07,27218.870999999999,18030.23,31823.484,21869.601999999999,33831.108999999997,23913.620999999999,43839.391000000003,29679.192999999999,43100.203000000001,27717.863000000001,30666.988000000001,23744.282999999999,29881.287,19283.449000000001,25750.113000000001,19402.682000000001,29860.037,24543.365000000002,30491.006000000001,22258.969000000001,24925.072,17205.201000000001,22887.888999999999,16675.445,27570.248,18261.826000000001,32193.692999999999,22122.974999999999,34209.480000000003,24180.956999999999,44271.995999999999,29971.072,43533.262000000002,27996.016,31021.118999999999,24018.456999999999,30245.809000000001,19518.701000000001,26083.115000000002,19653.116999999998,30207.143,24825.884999999998,30850.678,22520.937999999998,25262.322,17437.208999999999,23209.67,16909.754000000001,27924.491999999998,18495.309000000001,32566.842000000001,22378.368999999999,34590.809000000001,24450.386999999999,44707.847999999998,30265.157999999999,43969.612999999998,28276.273000000001,31378.059000000001,24294.803,30613.27,19755.857,26418.835999999999,19905.592000000001,30556.998,25110.646000000001,31213.219000000001,22784.993999999999,25602.344000000001,17671.125,23534.125,17146.013999999999,28281.618999999999,18730.692999999999,32942.953000000001,22635.787,34975.137000000002,24721.925999999999,45146.995999999999,30561.447,44409.262000000002,28558.664000000001,31737.824000000001,24573.338,30983.697,19994.921999999999,26757.293000000001,20160.127,30909.620999999999,25397.66,31578.645,23051.153999999999,26637.528999999999,18385.346000000001,23861.271000000001,17384.238000000001,28641.646000000001,18967.993999999999,33322.050999999999,22895.241999999998,35362.468999999997,24995.598000000002,45589.445,30859.974999999999,44852.258000000002,28843.190999999999,32100.438999999998,24854.081999999999,31357.103999999999,20235.91,27098.5,20416.732,31265.041000000001,25686.951000000001,31946.976999999999,23319.432000000001,26290.812999999998,18144.745999999999,24191.136999999999,17624.436000000002,29004.601999999999,19207.219000000001,33704.144999999997,23156.756000000001,35752.836000000003,25271.41,46035.214999999997,31160.743999999999,45298.59,29129.866999999998,32465.921999999999,25137.044999999998,31733.52,20478.842000000001,27442.488000000001,20675.428,31623.26,25978.521000000001,32318.23,23589.833999999999,26639.298999999999,18384.482,24523.736000000001,17866.629000000001,29370.506000000001,19448.388999999999,34089.262000000002,23420.342000000001,36146.25,25549.379000000001,46484.343999999997,31463.778999999999,45748.305,29418.715,32834.285000000003,25422.238000000001,32112.955000000002,20723.723000000002,27789.263999999999,20936.219000000001,31984.315999999999,26272.395,32692.432000000001,23862.383000000002,26990.636999999999,18626.18,24859.09,18110.822,29739.370999999999,19691.511999999999,34477.43,23686.01,36542.737999999998,25829.516,46936.843999999997,31769.083999999999,46201.421999999999,29709.745999999999,33205.559000000001,25709.682000000001,null,634493.40399999986,628523.92300000007,572815.83400000003,582135.83499999996,600838.35499999998,612635.86900000006,620349.63400000008,627679.68399999978,636216.59000000008,642515.61599999992,650022.30299999996,657588.66599999997,666385.89300000004,672902.12999999989,680650.06300000008,688459.33000000007]
[0,10027,"Big Bend Elec Coop",21513.085999999999,14715.813,13251.338,9881.1620000000003,15817.066999999999,11782.233,15545.653,11437.546,12959.495000000001,9008.2039999999997,12804.504999999999,8590.3960000000006,22933.857,15721.442999999999,34279.961000000003,25465.738000000001,41382.516000000003,28182.280999999999,45614.663999999997,34317.938000000002,43359.336000000003,29669.366999999998,31536.848000000002,23457.254000000001,22829.391,15471.355,14325.249,10680.446,16843.116999999998,12558.838,15295.813,11262.022000000001,13843.08,9639.91,14317.737999999999,9469.3050000000003,24449.273000000001,16639.886999999999,37373.891000000003,27875.585999999999,43250.137000000002,29637.895,46985.773000000001,35652.375,44403.324000000001,30634.065999999999,32947.976999999999,24530.925999999999,22822.724999999999,15467.501,14622.054,10901.735000000001,17142.391,12777.66,15594.213,11481.727000000001,14148.496999999999,9852.5930000000008,14629.589,9675.5519999999997,24353.107,16586.008000000002,36964.843999999997,27539.741999999998,42581.688000000002,29201.025000000001,46205.684000000001,35037.563000000002,43711.046999999999,30185.223000000002,32598.050999999999,24294.335999999999,23131.541000000001,15676.786,14918.862999999999,11123.027,17439.23,12998.92,15892.602999999999,11701.427,14453.914000000001,10065.275,14941.44,9881.7999999999993,24661.391,16795.822,37261.601999999999,27761.085999999999,42889.108999999997,29411.697,46500.258000000002,35261.089999999997,44017.641000000003,30396.745999999999,32895.035000000003,24515.453000000001,23787.539000000001,16121.353999999999,15625.582,11649.933999999999,18256.491999999998,13608.093999999999,17752.978999999999,13071.188,15233.338,10608.043,15686.213,10374.370999999999,25796,17568.025000000001,35417.461000000003,26385.616999999998,44227.086000000003,30328.563999999998,45728.101999999999,34675.184000000001,43835.718999999997,30271.238000000001,32485.93,24210.859,23981.061000000002,16252.504999999999,15811.938,11788.874,18442.942999999999,13747.072,17940.973000000002,13209.603999999999,15158.565000000001,10555.974,15882.019,10503.87,25989.258000000002,17699.553,35603.214999999997,26524.164000000001,44419.59,30460.482,45912.542999999998,34815.133000000002,44027.652000000002,30403.648000000001,32671.855,24349.285,24174.574000000001,16383.644,15998.269,11927.796,18629.368999999999,13886.032999999999,18128.925999999999,13347.99,15350.287,10689.484,16077.795,10633.352000000001,26182.508000000002,17831.076000000001,35788.964999999997,26662.706999999999,44612.097999999998,30592.396000000001,46096.972999999998,34955.078000000001,44219.574000000001,30536.062999999998,32857.777000000002,24487.706999999999,24368.076000000001,16514.778999999999,16184.575000000001,12066.7,18815.775000000001,14024.975,18316.838,13486.346,15541.983,10822.976000000001,16273.548000000001,10762.815000000001,26375.748,17962.594000000001,35974.711000000003,26801.25,44804.586000000003,30724.307000000001,46281.402000000002,35095.023000000001,44411.5,30668.473000000002,33043.695,24626.133000000002,24561.572,16645.912,16370.86,12205.589,19002.157999999999,14163.9,18504.708999999999,13624.672,16000.300999999999,11142.135,16469.275000000001,10892.263999999999,26568.98,18094.103999999999,36160.461000000003,26939.793000000001,44997.082000000002,30856.217000000001,46465.832000000002,35234.968999999997,44603.413999999997,30800.879000000001,33229.608999999997,24764.550999999999,24755.059000000001,16777.039000000001,16557.123,12344.459000000001,19188.521000000001,14302.814,18692.544999999998,13762.973,15925.307000000001,11089.91,16664.978999999999,11021.695,26762.201000000001,18225.609,36346.207000000002,27078.328000000001,45189.582000000002,30988.131000000001,46650.27,35374.906000000003,44795.336000000003,30933.285,33415.523000000001,24902.973000000002,24948.541000000001,16908.157999999999,16743.363000000001,12483.314,19374.863000000001,14441.710999999999,18880.349999999999,13901.248,16116.933000000001,11223.352999999999,16860.657999999999,11151.112999999999,26955.416000000001,18357.105,36531.949000000001,27216.866999999998,45382.07,31120.032999999999,46834.688000000002,35514.847999999998,44987.254000000001,31065.687999999998,33601.43,25041.386999999999,25142.011999999999,17039.273000000001,16929.585999999999,12622.154,19561.184000000001,14580.59,19068.115000000002,14039.498,16308.54,11356.781999999999,17056.317999999999,11280.516,27148.618999999999,18488.598000000002,36717.688000000002,27355.401999999998,45574.555,31251.938999999998,47019.112999999998,35654.788999999997,45179.163999999997,31198.09,33787.339999999997,25179.800999999999,25335.474999999999,17170.381000000001,17115.789000000001,12760.982,19747.488000000001,14719.457,19255.851999999999,14177.727000000001,16766.881000000001,11675.959000000001,17251.956999999999,11409.906000000001,27341.815999999999,18620.088,36903.425999999999,27493.934000000001,45767.042999999998,31383.842000000001,47203.538999999997,35794.722999999998,45371.082000000002,31330.491999999998,33973.245999999999,25318.215,25528.93,17301.484,17301.974999999999,12899.797,19933.771000000001,14858.311,19443.555,14315.925999999999,16691.690999999999,11623.598,17447.580000000002,11539.282999999999,27535.006000000001,18751.57,37089.160000000003,27632.465,45959.519999999997,31515.748,47387.953000000001,35934.660000000003,45562.991999999998,31462.886999999999,34159.144999999997,25456.620999999999,25722.381000000001,17432.588,17488.141,13038.598,20120.043000000001,14997.156000000001,19631.232,14454.111000000001,16883.241999999998,11756.987999999999,17643.182000000001,11668.647999999999,27728.187999999998,18883.048999999999,37274.894999999997,27770.995999999999,46152,31647.643,47572.366999999998,36074.597999999998,45754.891000000003,31595.285,34345.042999999998,25595.035,25915.824000000001,17563.68,17674.293000000001,13177.385,20306.293000000001,15135.984,19818.879000000001,14592.27,17074.773000000001,11890.365,17838.766,11798,27921.357,19014.52,37460.629000000001,27909.526999999998,46344.476999999999,31779.541000000001,47756.781000000003,36214.527000000002,45946.800999999999,31727.68,34530.938000000002,25733.440999999999,null,533227.701,560917.37399999995,558374.55500000005,564591.75599999994,572704.91200000013,576151.77600000007,580050.44100000011,583948.80800000008,588299.2379999999,591744.77500000002,595642.34000000008,599539.66599999997,603889.29999999993,607333.62800000003,611230.29999999993,615126.73100000003]
[1,10029,"Blachly Lane Elec Coop",8987.7860000000001,4688.7539999999999,9182.6129999999994,5859.4930000000004,10370.279,6218.6750000000002,10454.674000000001,6597.3779999999997,9908.9850000000006,5558.0839999999998,9793.3050000000003,5360.5810000000001,9412.0460000000003,5154.7860000000001,8243.7520000000004,5013.9260000000004,8700.6129999999994,4557.4679999999998,8227.1129999999994,4861.1310000000003,8870.0169999999998,4531.24,8177.4970000000003,4535.59,8912.8439999999991,5004.375,9779.0310000000009,5799.0129999999999,10480.322,6284.665,10425.879999999999,6579.2089999999998,9927.2839999999997,5630.4629999999997,9935.8619999999992,5438.6120000000001,9353.2970000000005,5521.0519999999997,8540.4560000000001,4834.116,8687.6880000000001,4550.6980000000003,8351.8940000000002,4934.8580000000002,9029.9689999999991,4612.9520000000002,8228.6239999999998,4563.9480000000003,8732.3870000000006,4908.5829999999996,9382.4529999999995,5556.9139999999998,9934.25,6396.4650000000001,10369.415000000001,6094.2550000000001,9571.1110000000008,5429.0969999999998,9952.9580000000005,5450.8670000000002,9097.5400000000009,5377.3059999999996,8306.6489999999994,4720.9769999999999,8460.2659999999996,4452.1610000000001,8121.61,4804.4610000000002,9061.9390000000003,4646.96,7986.2020000000002,4783.6869999999999,8962.7990000000009,4678.17,9382.4529999999995,5556.9139999999998,9934.25,6396.4650000000001,10369.415000000001,6094.2550000000001,9571.1110000000008,5429.0969999999998,9692.42,5711.4040000000005,9350.1880000000001,5124.6589999999997,8306.6489999999994,4720.9769999999999,8234.89,4677.5370000000003,8339.9459999999999,4586.125,9061.9390000000003,4646.96,7986.2020000000002,4783.6869999999999,9836.74,5167.7259999999997,10091.907999999999,6033.3869999999997,11120.971,7186.165,11245.355,6675.1180000000004,10856.315000000001,6126.8059999999996,10376.212,6147.777,10062.281999999999,5561.2449999999999,8812.0319999999992,5423.9620000000004,9464.8130000000001,5029.7849999999999,9314.5490000000009,5177.9459999999999,9553.7729999999992,5296.1090000000004,8874.2530000000006,5002.1210000000001,9926.1759999999995,5221.0730000000003,9861.5190000000002,6329.415,11415.076999999999,6892.0590000000002,10956.24,6964.2330000000002,10451.225,5961.3249999999998,10641.45,5882.5389999999998,10062.281999999999,5561.2449999999999,8812.0319999999992,5423.9620000000004,9464.8130000000001,5029.7849999999999,9314.5490000000009,5177.9459999999999,9553.7729999999992,5296.1090000000004,8874.2530000000006,5002.1210000000001,9684.8610000000008,5462.3879999999999,10129.92,6061.0129999999999,11415.076999999999,6892.0590000000002,10956.24,6964.2330000000002,10473.977999999999,5975.6959999999999,10694.286,5914.5410000000002,10129.548000000001,5602.9219999999996,8922.7540000000008,5505.3869999999997,9551.8520000000008,5081.2020000000002,9234.65,5509.8230000000003,9976.8160000000007,5166.5420000000004,9096.125,5152.0829999999996,9935.3109999999997,5626.0820000000003,10383.058999999999,6233.299,11717.424000000001,7097.777,11176.727000000001,7136.5730000000003,10701.507,6119.4,10932.047,6058.5479999999998,10050.075999999999,5972.9089999999997,9342.6319999999996,5421.7659999999996,9656.2980000000007,5142.9009999999998,9358.8379999999997,5595.6180000000004,10084.208000000001,5226.8500000000004,9179.3259999999991,5208.3190000000004,9990.9660000000003,5662.4579999999996,10408.373,6250.5280000000002,11423.316000000001,7391.8829999999998,11465.841,6847.4579999999996,11115.537,6290.5259999999998,10666.808999999999,6323.7860000000001,10308.925999999999,5714.0590000000002,9342.6319999999996,5421.7659999999996,9417.973,5381.2269999999999,9587.7610000000004,5366.6949999999997,10084.208000000001,5226.8500000000004,8954.2819999999992,5433.3620000000001,10232.280000000001,5421.1440000000002,10408.373,6250.5280000000002,11423.316000000001,7391.8829999999998,11465.841,6847.4579999999996,10701.507,6119.4,10666.808999999999,6323.7860000000001,10308.925999999999,5714.0590000000002,9342.6319999999996,5421.7659999999996,9417.973,5381.2269999999999,9587.7610000000004,5366.6949999999997,9849.1020000000008,5461.9560000000001,9179.3259999999991,5208.3190000000004,10232.280000000001,5421.1440000000002,10139.971,6518.93,11717.424000000001,7097.777,11465.841,6847.4579999999996,10724.26,6133.7709999999997,10719.645,6355.7879999999996,10376.192999999999,5755.7349999999997,9227.2420000000002,5729.3019999999997,9743.3369999999995,5194.317,9736.7870000000003,5469.6480000000001,10037.038,5567.4960000000001,9401.1980000000003,5358.28,10482.73,5584.8379999999997,10393.109,6691.2160000000003,12019.77,7303.4949999999999,11397.214,7308.9129999999996,10951.790999999999,6277.4750000000004,11222.644,6234.558,10555.571,5866.8720000000003,9421.0069999999996,5871.7939999999999,9847.7829999999994,5256.0169999999998,9860.9750000000004,5555.4430000000002,10144.431,5627.8040000000001,9484.3989999999994,5414.5159999999996,10297.07,5862.5290000000005,10686.825000000001,6440.0420000000004,12019.77,7303.4949999999999,11397.214,7308.9129999999996,11374.759,6454.2460000000001,11222.644,6234.558,10296.721,6125.723,9647.1190000000006,5645.6819999999998,9847.7829999999994,5256.0169999999998,9632.0519999999997,5784.366,10379.537,5392.6970000000001,9484.3989999999994,5414.5159999999996,10297.07,5862.5290000000005,10686.825000000001,6440.0420000000004,11725.663,7597.6009999999997,11686.328,7019.7979999999998,10951.790999999999,6277.4750000000004,11222.644,6234.558,10296.721,6125.723,9647.1190000000006,5645.6819999999998,9847.7829999999994,5256.0169999999998,9632.0519999999997,5784.366,10379.537,5392.6970000000001,9259.3549999999996,5639.5590000000002,10538.386,5621.2139999999999,10686.825000000001,6440.0420000000004,11725.663,7597.6009999999997,11686.328,7019.7979999999998,10951.790999999999,6277.4750000000004,10957.406000000001,6499.7950000000001,10555.571,5866.8720000000003,9647.1190000000006,5645.6819999999998,9609.4570000000003,5494.3419999999996,9860.9750000000004,5555.4430000000002,10379.537,5392.6970000000001,9259.3549999999996,5639.5590000000002,10538.386,5621.2139999999999,10686.825000000001,6440.0420000000004,11725.663,7597.6009999999997,11686.328,7019.7979999999998,10951.790999999999,6277.4750000000004,10957.406000000001,6499.7950000000001,10555.571,5866.8720000000003,9647.1190000000006,5645.6819999999998,9609.4570000000003,5494.3419999999996,9860.9750000000004,5555.4430000000002,10144.431,5627.8040000000001,9484.3989999999994,5414.5159999999996,null,173265.78600000002,175407.11200000002,171598.51299999998,171598.51199999999,188437.34999999998,188075.201,189553.99599999998,193357.495,194077.22200000004,193492.06700000001,194970.86200000002,198774.36500000002,199508.67700000005,198908.93500000003,198908.93300000005,198908.93500000003]
[0,10044,"Canby, City of",9530.0830000000005,4919.665,10323.781999999999,6602.6769999999997,12154.946,7105.22,11332.89,7166.81,10521.146000000001,5682.7529999999997,10158.859,5328.6710000000003,9463.0640000000003,5021.92,8811.8510000000006,5278.7790000000005,9201.6470000000008,4714.9340000000002,9833.6669999999995,5792.1030000000001,10499.475,5216.49,8935.3970000000008,4954.0720000000001,8759.8029999999999,4973.7439999999997,10207.022999999999,6042.5450000000001,11659.224,6869.7560000000003,10833.36,6951.7439999999997,9816.2520000000004,5438.4380000000001,9701.2630000000008,5105.0079999999998,8712.7649999999994,5084.6970000000001,8598.5460000000003,4776.3620000000001,8701.4680000000008,4524.643,9281.74,5638.1210000000001,9950.0190000000002,5058.24,8484.9519999999993,4717.7340000000004,8756.8529999999992,4971.3720000000003,10209.616,6043.6009999999997,11274.307000000001,7263.7070000000003,11218.041999999999,6580.5429999999997,9830.6980000000003,5446.7619999999997,9717.8320000000003,5113.482,8723.0879999999997,5092.7709999999997,8611.6720000000005,4782.0320000000002,8719.1509999999998,4533.1580000000004,9296.7659999999996,5647.2070000000003,9965.48,5065.9530000000004,8211.3809999999994,5013.9669999999996,9107.0529999999999,4712.6099999999997,10263.228999999999,6075.375,11323.146000000001,7294.9889999999996,11265.210999999999,6608.4709999999995,9878.4789999999994,5473.2110000000002,9451.3729999999996,5453.8019999999997,9072.9760000000006,4817.0529999999999,8659.143,4808.5209999999997,8476.777,4848.7860000000001,9659.0859999999993,5358.1139999999996,10013.939,5090.6149999999998,8256.7289999999994,5041.5770000000002,9130.5380000000005,4725.2129999999997,10304.728999999999,6100.0290000000005,11357.404,7316.4889999999996,11300.285,6630.6040000000003,10163.474,5552.4129999999996,9486.1630000000005,5472.7209999999995,9118.6560000000009,4840.8739999999998,8373.2170000000006,5092.5559999999996,8808.9570000000003,4580.1400000000003,9698.5349999999999,5380.8289999999997,9737.3029999999999,5431.3,8588.777,4775.0140000000001,9192.2669999999998,4758.1589999999997,10001.326999999999,6490.6570000000002,11801.466,6953.2619999999997,10968.218000000001,7037.6620000000003,9960.9490000000005,5518.6880000000001,9842.4850000000006,5179.1899999999996,9155.9439999999995,4860.7849999999999,8413.1769999999997,5116.8639999999996,8851.0480000000007,4602.0780000000004,9739.6049999999996,5403.6880000000001,9778.2620000000006,5454.1620000000003,8629.6239999999998,4797.7870000000003,8939.1170000000002,5074.9380000000001,10399.272999999999,6156.0770000000002,11841.252,6976.7430000000004,11006.563,7062.3119999999999,10001.184999999999,5540.9750000000004,9883.2379999999994,5200.652,9196.5310000000009,4882.3500000000004,8451.67,5140.2790000000005,8891.5630000000001,4623.1729999999998,9459.1129999999994,5745.585,10139.379000000001,5154.2269999999999,8668.7729999999992,4819.5680000000002,8977.8639999999996,5096.9489999999996,10437.269,6178.5730000000003,11879.154,6999.0789999999997,11043.161,7085.8019999999997,10039.736999999999,5562.3329999999996,9922.3909999999996,5221.2550000000001,8928.0040000000008,5210.5060000000003,8775.9789999999994,4875.4570000000003,8930.5789999999997,4643.46,9495.9240000000009,5767.9440000000004,10178.519,5174.1210000000001,8706.6209999999992,4840.6120000000001,9015.3670000000002,5118.2420000000002,10474.108,6200.3819999999996,11517.495000000001,7419.2340000000004,11461.416999999999,6725.9049999999997,10324.445,5640.348,9640.1239999999998,5561.56,9273.3179999999993,4923.1099999999997,8813.1209999999992,4896.0990000000002,8672.0470000000005,4959.6019999999999,9854.0949999999993,5467.2579999999998,10216.545,5193.4489999999996,8447.5349999999999,5156.92,9350.5020000000004,4840.2420000000002,10509.906999999999,6221.576,11552.075000000001,7441.5060000000003,11497.148999999999,6746.8919999999998,10113.572,5603.2370000000001,9675.9050000000007,5582.1930000000002,9310.1,4942.6360000000004,8849.232,4916.1670000000004,8707.6830000000009,4979.9780000000001,9890.0380000000005,5487.2070000000003,9928.07,5537.6940000000004,8779.1560000000009,4880.9430000000002,9387.1080000000002,4859.2020000000002,10180.209999999999,6606.7060000000001,11986.522999999999,7062.3519999999999,11531.934999999999,6767.3239999999996,10149.023999999999,5622.8760000000002,9710.7790000000005,5602.3059999999996,9345.9940000000006,4961.6940000000004,8593.6479999999992,5226.6260000000002,9041.34,4701.07,9925.1990000000005,5506.741,9963.1460000000006,5557.2569999999996,8814.2009999999991,4900.45,9423.0290000000005,4877.8540000000003,10213.235000000001,6628.1329999999998,12020.743,7082.5339999999997,11179.928,7173.6049999999996,10183.784,5642.1319999999996,10068.682000000001,5298.25,9381.1650000000009,4980.3789999999999,8627.0630000000001,5246.951,9076.5640000000003,4719.4120000000003,9959.5750000000007,5525.8530000000001,9997.4240000000009,5576.3810000000003,8848.4169999999995,4919.5039999999999,9155.9959999999992,5198.152,10612.257,6282.2089999999998,12054.083000000001,7102.201,11212.127,7194.2920000000004,10465.659,5717.4939999999997,10103.054,5316.3490000000002,9102.0249999999996,5312.0029999999997,8952.6810000000005,4973.7089999999998,9110.8950000000004,4737.2910000000002,9666.1730000000007,5871.3909999999996,10359.608,5266.25,8881.7710000000006,4938.0789999999997,9189.0969999999998,5216.9799999999996,10644.759,6301.473,11682.483,7525.4840000000004,11631.861999999999,6826.1270000000004,10250.681,5679.1880000000001,10136.567999999999,5333.9979999999996,9134.3539999999994,5330.8559999999998,8985.4979999999996,4991.97,9144.3770000000004,4754.7280000000001,9697.7980000000007,5890.616,10393.252,5283.3810000000003,8612.7289999999994,5257.7730000000001,9525.5969999999998,4931.1390000000001,10676.467000000001,6320.2659999999996,11713.154,7545.2349999999997,11663.535,6844.768,10282.902,5697.0370000000003,9842.3259999999991,5678.1589999999997,9481.4809999999998,5033.674,9017.5239999999994,5009.7879999999996,8873.8019999999997,5074.9920000000002,10057.655000000001,5580.3860000000004,10426.089,5300.1019999999999,8643.4249999999993,5276.518,9558.1389999999992,4948.049,10707.421,6338.6109999999999,11743.1,7564.5159999999996,11694.43,6862.9470000000001,10314.311,5714.4359999999997,9873.1710000000003,5695.9459999999999,9513.2170000000006,5050.53,9048.6610000000001,5027.1059999999998,8904.51,5092.5529999999999,10088.614,5597.5820000000003,10126.074000000001,5648.1459999999997,8976.8330000000005,4991,null,188550.90100000001,179887.44699999999,180089.44100000002,181010.26499999996,181966.22,182507.35400000005,183254.53600000005,183971.29299999998,184971.72600000002,185343.65999999997,186003.71100000007,186650.59699999998,187585.74900000001,187896.03199999998,188496.02100000001,189079.90299999999]
[1,10046,"Central Electric Coop",29899.125,18322.509999999998,37306.445,26737.055,47900.324000000001,33370.129000000001,42722.449000000001,31289.333999999999,37632.190999999999,25122.1,34444.773000000001,22839.076000000001,31666.473000000002,20331.673999999999,32630.199000000001,22901.002,33622.546999999999,20905.437999999998,36966.012000000002,24541.544999999998,36670.406000000003,22231.984,31710.782999999999,21138.812999999998,29944.375,18350.234,37279.078000000001,26717.440999999999,48188.046999999999,33570.57,42363.648000000001,31026.048999999999,36719.796999999999,24513.008000000002,34331.391000000003,22763.956999999999,31699.629000000001,20275.136999999999,32719.756000000001,22963.16,33598.108999999997,20889.886999999999,36884.894999999997,24486.486000000001,36377.383000000002,22190.699000000001,31574.275000000001,21047.815999999999,30931.77,18955.326000000001,38043.559000000001,27265.565999999999,49212.722999999998,34284.421999999999,43476.093999999997,31841.298999999999,37701.660000000003,25168.469000000001,35367.815999999999,23451.111000000001,32823.175999999999,20994.546999999999,33682.273000000001,23639.384999999998,34869.328000000001,21680.646000000001,37816.589999999997,25106.098000000002,37440.008000000002,22839.315999999999,32450.74,21632.074000000001,31192.655999999999,19115.199000000001,38288.675999999999,27441.241999999998,49460.737999999998,34457.195,43718.991999999998,32019.188999999998,37953.968999999997,25336.907999999999,35620.813000000002,23618.863000000001,33079.792999999998,21158.686000000002,33929.508000000002,23812.905999999999,35128.777000000002,21841.967000000001,38069.476999999999,25273.986000000001,37701.351999999999,22998.74,32703.208999999999,21800.375,34054.18,20868.771000000001,41200.273000000001,29527.969000000001,52575.516000000003,36627.129000000001,47122.964999999997,34512.218999999997,42192.741999999998,28166.585999999999,38998.375,25858.400000000001,36561.870999999999,23385.907999999999,36918.641000000003,25910.776999999998,38777.141000000003,24110.398000000001,41155.542999999998,27322.800999999999,41739.012000000002,25461.807000000001,35849.699000000001,23897.866999999998,34774.366999999998,21310.107,41876.93,30012.921999999999,53260.148000000001,37104.093999999997,47793.495999999999,35003.296999999999,42180.902000000002,28158.675999999999,39696.781000000003,26321.484,37270.269999999997,23839.018,37601.152000000002,26389.787,39493.358999999997,24555.719000000001,41853.644999999997,27786.261999999999,42460.453000000001,25901.907999999999,36546.652000000002,24362.460999999999,35494.555,21751.445,42553.586000000003,30497.879000000001,53944.792999999998,37581.055,48464.02,35494.379000000001,42877.425999999999,28623.648000000001,40395.190999999999,26784.578000000001,37978.667999999998,24292.131000000001,38283.660000000003,26868.798999999999,40209.582000000002,25001.046999999999,42551.745999999999,28249.726999999999,43181.902000000002,26342.006000000001,37243.605000000003,24827.063999999998,36214.737999999998,22192.785,43230.241999999998,30982.833999999999,54629.438000000002,38058.019999999997,49134.538999999997,35985.464999999997,43573.940999999999,29088.625,41093.601999999999,27247.666000000001,38687.065999999999,24745.24,38966.171999999999,27347.809000000001,40925.805,25446.373,43249.847999999998,28713.187999999998,43903.343999999997,26782.107,37940.559000000001,25291.66,36934.925999999999,22634.125,43906.902000000002,31467.782999999999,55314.078000000001,38534.976999999999,49805.065999999999,36476.546999999999,44978.824000000001,30026.486000000001,41792.008000000002,27710.758000000002,39395.464999999997,25198.35,39648.684000000001,27826.815999999999,41642.027000000002,25891.692999999999,43947.945,29176.651999999998,44624.796999999999,27222.201000000001,38637.512000000002,25756.258000000002,37655.112999999998,23075.460999999999,44583.555,31952.741999999998,55998.718999999997,39011.938000000002,50475.593999999997,36967.629000000001,44966.976999999999,30018.578000000001,42490.417999999998,28173.844000000001,40103.866999999998,25651.465,40331.195,28305.826000000001,42358.245999999999,26337.018,44646.050999999999,29640.116999999998,45346.237999999998,27662.303,39334.461000000003,26220.853999999999,38375.300999999999,23516.803,45260.207000000002,32437.699000000001,56683.358999999997,39488.894999999997,51146.116999999998,37458.718999999997,45663.495999999999,30483.555,43188.824000000001,28636.936000000002,40812.269999999997,26104.57,41013.703000000001,28784.835999999999,43074.468999999997,26782.338,45344.152000000002,30103.583999999999,46067.684000000001,28102.403999999999,40031.413999999997,26685.449000000001,39095.487999999998,23958.138999999999,45936.862999999998,32922.652000000002,57368,39965.855000000003,51816.644999999997,37949.796999999999,46360.016000000003,30948.526999999998,43887.23,29100.025000000001,41520.663999999997,26557.684000000001,41696.214999999997,29263.844000000001,43790.688000000002,27227.664000000001,46042.254000000001,30567.044999999998,46789.129000000001,28542.502,40728.366999999998,27150.046999999999,39815.675999999999,24399.478999999999,46613.523000000001,33407.601999999999,58052.641000000003,40442.813000000002,52487.163999999997,38440.883000000002,47764.902000000002,31886.384999999998,44585.641000000003,29563.116999999998,42229.063000000002,27010.793000000001,42378.722999999998,29742.857,44506.91,27672.984,46740.355000000003,31030.506000000001,47510.574000000001,28982.603999999999,41425.315999999999,27614.646000000001,40535.862999999998,24840.815999999999,47290.175999999999,33892.559000000001,58737.281000000003,40919.773000000001,53157.695,38931.964999999997,47753.055,31878.476999999999,45284.055,30026.201000000001,42937.464999999997,27463.901999999998,43061.233999999997,30221.866999999998,45223.129000000001,28118.309000000001,47438.457000000002,31493.967000000001,48232.023000000001,29422.699000000001,42122.27,28079.241999999998,41256.046999999999,25282.151999999998,47966.832000000002,34377.516000000003,59421.921999999999,41396.733999999997,53828.218999999997,39423.046999999999,48449.578000000001,32343.451000000001,45982.464999999997,30489.294999999998,43645.862999999998,27917.011999999999,43743.745999999999,30700.875,45939.351999999999,28563.629000000001,48136.555,31957.436000000002,48953.468999999997,29862.800999999999,42819.226999999999,28543.842000000001,41976.233999999997,25723.488000000001,48643.487999999998,34862.472999999998,60106.565999999999,41873.695,54498.737999999998,39914.133000000002,49146.097999999998,32808.425999999999,46680.870999999999,30952.386999999999,44354.258000000002,28370.127,44426.258000000002,31179.884999999998,46655.57,29008.955000000002,48834.656000000003,32420.896000000001,49674.913999999997,30302.898000000001,43516.18,29008.438999999998,null,722902.38699999999,720474.82700000005,740673.99599999993,745723.21600000001,812796.59,825553.89000000013,839492.49200000009,853431.06600000011,868550.88,881308.20899999992,895246.78399999999,909185.33999999985,924305.15700000001,937062.48,951001.06499999983,964939.6329999998]
[0,10047,"Central Lincoln PUD",67564.672000000006,42982.120999999999,68227.125,53843.612999999998,78400.233999999997,53990.847999999998,76012.608999999997,58311.453000000001,70249.016000000003,46089.398000000001,72723.164000000004,46270.559000000001,64208.27,41973.508000000002,57868.273000000001,44872.425999999999,59238.773000000001,38906.589999999997,56734.945,44253.605000000003,61178.292999999998,39509.241999999998,59213.953000000001,42562.495999999999,65509.203000000001,45823.559000000001,71679.710999999996,51453.688000000002,78463.281000000003,54049.152000000002,76263.429999999993,58480.851999999999,66952.179999999993,44518.593999999997,72276.047000000006,45993.425999999999,59964.214999999997,43161.66,59016.108999999997,41771.468999999997,58852.163999999997,38656.883000000002,56042.565999999999,43711.574000000001,61276.108999999997,39549.660000000003,59546.171999999999,42803.781000000003,65905.75,46101.008000000002,72089,51747.641000000003,75891.547000000006,57347.461000000003,79730.008000000002,55746.237999999998,67357.233999999997,44787.781000000003,72698.5,46262.035000000003,60344.190999999999,43435.112999999998,59395.559000000001,42039.535000000003,59238.078000000001,38910.269999999997,56404.815999999999,43994.184000000001,61669.73,39803.519999999997,57526.758000000002,45474.281000000003,68596.391000000003,43683.758000000002,72265.133000000002,51874.082000000002,76077.093999999997,57487.663999999997,79924.922000000006,55882.523000000001,67521.508000000002,44897.016000000003,70185.445000000007,49065.366999999998,62913.214999999997,41118.828000000001,59540.141000000003,42141.862999999998,57091.586000000003,41295.601999999999,58809.625,41833.633000000002,61819.754000000001,39900.351999999999,57666.703000000001,45584.91,67900.281000000003,43534.563000000002,72108.843999999997,52332.601999999999,75132.483999999997,57653.417999999998,77592.945000000007,55390.741999999998,68596.445000000007,45336.281000000003,68709.358999999997,48479.483999999997,62768.461000000003,41544.995999999999,56743.347999999998,44539.648000000001,59019.991999999998,39047.582000000002,58569.016000000003,41866.711000000003,59113.59,41997.148000000001,59695.09,43233.48,68067.241999999998,43641.625,69417.383000000002,55330.394999999997,78284.327999999994,54828.762000000002,74812.891000000003,58498.27,66049.797000000006,44272.921999999999,71499.983999999997,45976.894999999997,62922.472999999998,41646.934000000001,56882.495999999999,44648.870999999999,59164.625,39143.273000000001,58712.563000000002,41969.324000000001,59258.453000000001,42100.07,59841.387000000002,43339.434000000001,65738.483999999997,46244.487999999998,72463.937999999995,52590.305,78476.648000000001,54963.476999999999,74996.664000000004,58641.976999999999,66211.656000000003,44381.41,71675.297000000006,46089.616999999998,63076.487999999998,41748.870999999999,57021.644999999997,44758.09,59309.266000000003,39238.961000000003,56606.711000000003,44321.34,61667.843999999997,39938.472999999998,59987.741999999998,43445.434000000001,65899.343999999997,46357.652000000002,72641.437999999995,52719.133000000002,78668.983999999997,55098.171999999999,75180.429999999993,58785.667999999998,66373.508000000002,44489.902000000002,71850.608999999997,46202.351999999999,60810.472999999998,44270.851999999999,59434.707000000002,42593.391000000003,59453.894999999997,39334.648000000001,56744.828000000001,44429.476999999999,61818.281000000003,40035.906000000003,60134.038999999997,43551.383000000002,66060.195000000007,46470.805,72818.960999999996,52847.961000000003,75872.75,58221.464999999997,78357.226999999999,55936.332000000002,69270.758000000002,45781.949000000001,69384.883000000002,48956.108999999997,63384.527000000002,41952.754000000001,59579.391000000003,42697.078000000001,57317.934000000001,41711.027000000002,59143.266000000003,42277.203000000001,61968.684000000001,40133.309000000001,57886.648000000001,46051.035000000003,68735.156000000003,44069.855000000003,72996.468999999997,52976.781000000003,76057.789000000004,58363.461000000003,78548.297000000006,56072.733999999997,66697.210999999996,44706.883000000002,69553.766000000003,49075.27,63538.605000000003,42054.737999999998,59724.137000000002,42800.809000000001,57457.031000000003,41812.25,59286.813000000002,42379.813000000002,59837.976999999999,42511.792999999998,60426.629000000001,43763.296999999999,68902.125,44176.898000000001,70269.781000000003,56009.815999999999,79245.983999999997,55502.296999999999,78739.366999999998,56209.125,66859.062999999995,44815.362999999998,69722.710999999996,49194.472999999998,63692.620999999999,42156.671999999999,57578.288999999997,45195.02,59887.851999999999,39621.762000000002,59430.366999999998,42482.43,59982.847999999998,42614.707000000002,60572.934000000001,43869.25,69069.077999999994,44283.949000000001,70440.241999999998,56145.688000000002,79438.327999999994,55637.004000000001,75915.593999999997,59360.504000000001,67020.983999999997,44923.898000000001,72551.914000000004,46653.32,63846.633000000002,42258.608999999997,57717.434000000001,45304.241999999998,60032.483999999997,39717.449000000001,59573.913999999997,42585.038999999997,60127.714999999997,42717.637000000002,60719.23,43975.203000000001,66703.608999999997,46923.425999999999,73528.991999999998,53363.266000000003,79630.733999999997,55771.77,76099.358999999997,59504.195,69945.148000000001,46227.663999999997,72727.218999999997,46766.050999999999,61551.141000000003,44810.065999999999,60158.184000000001,43111.866999999998,60177.116999999998,39813.141000000003,57435.141000000003,44969.968999999997,62570.233999999997,40522.894999999997,60865.531000000003,44081.16,66864.468999999997,47036.586000000003,73706.577999999994,53492.141000000003,76798.039000000004,58931.508000000002,79312.656000000003,56618.375,67344.679999999993,45140.870999999999,72902.523000000001,46878.777000000002,61699.266000000003,44917.902000000002,60302.862999999998,43215.550999999999,60321.754000000001,39908.828000000001,57573.203000000001,45078.07,62720.616999999998,40620.292999999998,58589.141000000003,46609.902000000002,69570.039000000004,44605.144999999997,73884.077999999994,53620.968999999997,76983.085999999996,59073.495999999999,79503.726999999999,56754.777000000002,67506.539000000004,45249.366999999998,70398.241999999998,49671.116999999998,64308.688000000002,42564.43,60447.546999999999,43319.233999999997,58152.535000000003,42318.375,60004.559000000001,42892.870999999999,62871.07,40717.730000000003,58729.625,46721.663999999997,69737,44712.188000000002,74061.601999999999,53749.796999999999,77168.141000000003,59215.504000000001,79694.797000000006,56891.167999999998,67668.391000000003,45357.851999999999,70567.108999999997,49790.273000000001,64462.711000000003,42666.375,60592.233999999997,43422.917999999998,58291.688000000002,42419.641000000003,60148.163999999997,42995.531000000003,60707.237999999998,43129.355000000003,61304.480000000003,44399.063000000002,null,1345185.1860000002,1335815.4850000001,1343900.2379999999,1347177.1149999998,1340906.51,1340310.3970000001,1343594.8260000001,1346879.0719999999,1354082.2509999997,1353447.564,1356731.7549999999,1360016.0920000004,1367257.879,1366584.5930000003,1369868.91,1373153.22]
[0,10055,"Albion, City of",147.375,94.444999999999993,172.27,144.25399999999999,254.517,188.465,234.41300000000001,197.44,215.435,153.79499999999999,179.36699999999999,123.916,153.14699999999999,104.67100000000001,127.72799999999999,97.230999999999995,130.61799999999999,74.566000000000003,143.08699999999999,91.796999999999997,142.38499999999999,74.614000000000004,122.074,77.465999999999994,140.76599999999999,98.825999999999993,179.94,137.53800000000001,254.113,189.09100000000001,234.262,197.57,203.351,148.441,178.59899999999999,123.6,146.267,110.23,131.76900000000001,91.438999999999993,129.745,73.817999999999998,140.87299999999999,90.661000000000001,142.53299999999999,74.882999999999996,122.85899999999999,78.260000000000005,132.197,92.436000000000007,172.571,132.08199999999999,237.56200000000001,194.268,237.00700000000001,183.161,195.852,143.18700000000001,170.62100000000001,117.917,138.22999999999999,104.25700000000001,123.07299999999999,85.575000000000003,121.277,68.668000000000006,132.822,85.765000000000001,132.69999999999999,69.944000000000003,110.105,77.366,137.78100000000001,87.692999999999998,173.047,132.447,238.02500000000001,194.64699999999999,237.482,183.52699999999999,196.33699999999999,143.542,164.57900000000001,124.8,144.38399999999999,98.944000000000003,123.569,85.92,117.364,73.421000000000006,138.285,81.143000000000001,133.251,70.233999999999995,110.598,77.712999999999994,142.06,90.912999999999997,179.221,137.33799999999999,243.26599999999999,200.893,247.63399999999999,193.28399999999999,213.749,154.54,171.80699999999999,131.53899999999999,150.63800000000001,103.572,121.062,93.281999999999996,125.508,71.429000000000002,141.09899999999999,82.775999999999996,130.28200000000001,76.228999999999999,115.664,74.176000000000002,142.06,90.912999999999997,171.828,144.73099999999999,253.31800000000001,190.84100000000001,237.65600000000001,203.262,205.15,150.44,178.68100000000001,124.66500000000001,150.63800000000001,103.572,121.062,93.281999999999996,125.508,71.429000000000002,141.09899999999999,82.775999999999996,130.28200000000001,76.228999999999999,115.664,74.176000000000002,136.78800000000001,96.185000000000002,179.221,137.33799999999999,253.31800000000001,190.84100000000001,237.65600000000001,203.262,205.15,150.44,178.68100000000001,124.66500000000001,150.63800000000001,103.572,121.062,93.281999999999996,125.508,71.429000000000002,136.03200000000001,87.841999999999999,134.95500000000001,71.555000000000007,115.664,74.176000000000002,136.78800000000001,96.185000000000002,179.221,137.33799999999999,253.31800000000001,190.84100000000001,237.65600000000001,203.262,205.15,150.44,178.68100000000001,124.66500000000001,144.69300000000001,109.517,125.913,88.430999999999997,125.508,71.429000000000002,136.03200000000001,87.841999999999999,134.95500000000001,71.555000000000007,115.664,74.176000000000002,136.78800000000001,96.185000000000002,179.221,137.33799999999999,243.26599999999999,200.893,247.63399999999999,193.28399999999999,213.749,154.54,171.80699999999999,131.53899999999999,150.63800000000001,103.572,125.913,88.430999999999997,120.902,76.034999999999997,141.09899999999999,82.775999999999996,134.95500000000001,71.555000000000007,111.22499999999999,78.616,142.06,90.912999999999997,179.221,137.33799999999999,243.26599999999999,200.893,247.63399999999999,193.28399999999999,205.15,150.44,171.80699999999999,131.53899999999999,150.63800000000001,103.572,125.913,88.430999999999997,120.902,76.034999999999997,141.09899999999999,82.775999999999996,130.28200000000001,76.228999999999999,115.664,74.176000000000002,142.06,90.912999999999997,171.828,144.73099999999999,253.31800000000001,190.84100000000001,247.63399999999999,193.28399999999999,205.15,150.44,171.80699999999999,131.53899999999999,150.63800000000001,103.572,121.062,93.281999999999996,125.508,71.429000000000002,141.09899999999999,82.775999999999996,130.28200000000001,76.228999999999999,115.664,74.176000000000002,142.06,90.912999999999997,171.828,144.73099999999999,253.31800000000001,190.84100000000001,237.65600000000001,203.262,205.15,150.44,178.68100000000001,124.66500000000001,150.63800000000001,103.572,121.062,93.281999999999996,125.508,71.429000000000002,141.09899999999999,82.775999999999996,130.28200000000001,76.228999999999999,115.664,74.176000000000002,136.78800000000001,96.185000000000002,179.221,137.33799999999999,253.31800000000001,190.84100000000001,237.65600000000001,203.262,213.749,154.54,178.68100000000001,124.66500000000001,144.69300000000001,109.517,125.913,88.430999999999997,125.508,71.429000000000002,136.03200000000001,87.841999999999999,134.95500000000001,71.555000000000007,115.664,74.176000000000002,136.78800000000001,96.185000000000002,179.221,137.33799999999999,243.26599999999999,200.893,247.63399999999999,193.28399999999999,205.15,150.44,178.68100000000001,124.66500000000001,144.69300000000001,109.517,125.913,88.430999999999997,125.508,71.429000000000002,136.03200000000001,87.841999999999999,134.95500000000001,71.555000000000007,111.22499999999999,78.616,142.06,90.912999999999997,179.221,137.33799999999999,243.26599999999999,200.893,247.63399999999999,193.28399999999999,205.15,150.44,171.80699999999999,131.53899999999999,150.63800000000001,103.572,125.913,88.430999999999997,120.902,76.034999999999997,141.09899999999999,82.775999999999996,134.95500000000001,71.555000000000007,111.22499999999999,78.616,142.06,90.912999999999997,179.221,137.33799999999999,243.26599999999999,200.893,247.63399999999999,193.28399999999999,205.15,150.44,171.80699999999999,131.53899999999999,150.63800000000001,103.572,125.913,88.430999999999997,120.902,76.034999999999997,141.09899999999999,82.775999999999996,130.28200000000001,76.228999999999999,115.664,74.176000000000002,null,3445.0759999999996,3419.4339999999993,3258.643,3268.7329999999997,3391.9609999999998,3379.2620000000002,3379.26,3379.26,3391.9609999999993,3379.2620000000002,3379.2620000000002,3379.2620000000002,3391.9590000000003,3379.261,3379.2619999999997,3379.2620000000002]
[0,10057,"Ashland, City of",9275.9189999999999,4835.1440000000002,10026.972,6746.0619999999999,11502.778,6930.567,11288.174999999999,7518.0789999999997,10300.495999999999,5821.8329999999996,9863.2929999999997,5376.7619999999997,9263.4699999999993,5011.3599999999997,8221.5789999999997,5201.7420000000002,8454.3430000000008,4400.6000000000004,9920.2630000000008,5925.0640000000003,10199.978999999999,5050.7299999999996,7891.8230000000003,4459.5870000000004,8987.99,5192.5590000000002,10457.183000000001,6352.2139999999999,11528.401,6942.7489999999998,11305.262000000001,7535.1540000000005,9927.7309999999998,5698.3959999999997,9884.8410000000003,5389.7579999999998,8933.6630000000005,5376.1080000000002,8552.3449999999993,4920.277,8484.2620000000006,4413.1059999999998,9921.1650000000009,5930.9560000000001,10209.14,5049.6639999999998,7937.0839999999998,4486.9179999999997,8616.3240000000005,4977.7489999999998,10111.184999999999,6142.0309999999999,10712.182000000001,7130.701,11379.161,6861.7960000000003,9667.9869999999992,5548.1629999999996,9579.0460000000003,5222.7709999999997,8573.9549999999999,5159.5919999999996,8137.5739999999996,4680.9769999999999,8004.4260000000004,4162.3410000000003,9565.9189999999999,5717.732,9811.2520000000004,4853.3190000000004,7265.5060000000003,4562.3890000000001,8939.39,4654.6840000000002,10111.184999999999,6142.0309999999999,10712.182000000001,7130.701,11379.161,6861.7960000000003,9667.9869999999992,5548.1629999999996,9226.8050000000003,5575.0119999999997,8911.2150000000001,4822.3320000000003,8137.5739999999996,4680.9769999999999,7705.6419999999998,4461.125,9929.1380000000008,5354.5140000000001,9811.2520000000004,4853.3190000000004,7265.5060000000003,4562.3890000000001,8757.0630000000001,4559.7479999999996,10098.550999999999,6134.3590000000004,10750.429,7156.1610000000001,11374.332,6858.8770000000004,9924.7260000000006,5606.7780000000002,9234.0120000000006,5579.3630000000003,8846.9359999999997,4787.5410000000002,7733.9059999999999,4922.57,8024.0839999999998,4172.5590000000002,9923.991,5351.732,9751.7639999999992,5360.6880000000001,7639.4719999999998,4319.1289999999999,8757.0630000000001,4559.7479999999996,9700.4680000000008,6532.442,11175.981,6730.6080000000002,10941.018,7292.1909999999998,9534.6450000000004,5471.6360000000004,9586.5259999999998,5226.8490000000002,8846.9359999999997,4787.5410000000002,7733.9059999999999,4922.57,8024.0839999999998,4172.5590000000002,9923.991,5351.732,9751.7639999999992,5360.6880000000001,7639.4719999999998,4319.1289999999999,8440.5889999999999,4876.223,10098.550999999999,6134.3590000000004,11175.981,6730.6080000000002,10941.018,7292.1909999999998,9534.6450000000004,5471.6360000000004,9586.5259999999998,5226.8490000000002,8846.9359999999997,4787.5410000000002,7733.9059999999999,4922.57,8024.0839999999998,4172.5590000000002,9560.9619999999995,5714.7619999999997,10110.912,5001.5389999999998,7639.4719999999998,4319.1289999999999,8440.5889999999999,4876.223,10098.550999999999,6134.3590000000004,11175.981,6730.6080000000002,10941.018,7292.1909999999998,9534.6450000000004,5471.6360000000004,9586.5259999999998,5226.8490000000002,8512.11,5122.366,8034.6890000000003,4621.7879999999996,8024.0839999999998,4172.5590000000002,9560.9619999999995,5714.7619999999997,10110.912,5001.5389999999998,7639.4719999999998,4319.1289999999999,8440.5889999999999,4876.223,10098.550999999999,6134.3590000000004,10750.429,7156.1610000000001,11374.332,6858.8770000000004,9924.7260000000006,5606.7780000000002,9234.0120000000006,5579.3630000000003,8846.9359999999997,4787.5410000000002,8034.6890000000003,4621.7879999999996,7724.567,4472.0749999999998,9923.991,5351.732,10110.912,5001.5389999999998,7345.8010000000004,4612.799,8757.0630000000001,4559.7479999999996,10098.550999999999,6134.3590000000004,10750.429,7156.1610000000001,11374.332,6858.8770000000004,9534.6450000000004,5471.6360000000004,9234.0120000000006,5579.3630000000003,8846.9359999999997,4787.5410000000002,8034.6890000000003,4621.7879999999996,7724.567,4472.0749999999998,9923.991,5351.732,9751.7639999999992,5360.6880000000001,7639.4719999999998,4319.1289999999999,8757.0630000000001,4559.7479999999996,9700.4680000000008,6532.442,11175.981,6730.6080000000002,11374.332,6858.8770000000004,9534.6450000000004,5471.6360000000004,9234.0120000000006,5579.3630000000003,8846.9359999999997,4787.5410000000002,7733.9059999999999,4922.57,8024.0839999999998,4172.5590000000002,9923.991,5351.732,9751.7639999999992,5360.6880000000001,7639.4719999999998,4319.1289999999999,8757.0630000000001,4559.7479999999996,9700.4680000000008,6532.442,11175.981,6730.6080000000002,10941.018,7292.1909999999998,9534.6450000000004,5471.6360000000004,9586.5259999999998,5226.8490000000002,8846.9359999999997,4787.5410000000002,7733.9059999999999,4922.57,8024.0839999999998,4172.5590000000002,9923.991,5351.732,9751.7639999999992,5360.6880000000001,7639.4719999999998,4319.1289999999999,8440.5889999999999,4876.223,10098.550999999999,6134.3590000000004,11175.981,6730.6080000000002,10941.018,7292.1909999999998,9924.7260000000006,5606.7780000000002,9586.5259999999998,5226.8490000000002,8512.11,5122.366,8034.6890000000003,4621.7879999999996,8024.0839999999998,4172.5590000000002,9560.9619999999995,5714.7619999999997,10110.912,5001.5389999999998,7639.4719999999998,4319.1289999999999,8440.5889999999999,4876.223,10098.550999999999,6134.3590000000004,10750.429,7156.1610000000001,11374.332,6858.8770000000004,9534.6450000000004,5471.6360000000004,9586.5259999999998,5226.8490000000002,8512.11,5122.366,8034.6890000000003,4621.7879999999996,8024.0839999999998,4172.5590000000002,9560.9619999999995,5714.7619999999997,10110.912,5001.5389999999998,7345.8010000000004,4612.799,8757.0630000000001,4559.7479999999996,10098.550999999999,6134.3590000000004,10750.429,7156.1610000000001,11374.332,6858.8770000000004,9534.6450000000004,5471.6360000000004,9234.0120000000006,5579.3630000000003,8846.9359999999997,4787.5410000000002,8034.6890000000003,4621.7879999999996,7724.567,4472.0749999999998,9923.991,5351.732,10110.912,5001.5389999999998,7345.8010000000004,4612.799,8757.0630000000001,4559.7479999999996,10098.550999999999,6134.3590000000004,10750.429,7156.1610000000001,11374.332,6858.8770000000004,9534.6450000000004,5471.6360000000004,9234.0120000000006,5579.3630000000003,8846.9359999999997,4787.5410000000002,8034.6890000000003,4621.7879999999996,7724.567,4472.0749999999998,9923.991,5351.732,9751.7639999999992,5360.6880000000001,7639.4719999999998,4319.1289999999999,null,183486.62000000002,183416.92600000001,176444.07799999998,176444.07999999996,176868.77100000001,176343.54700000002,176343.54800000001,176343.54799999998,176868.77000000002,176343.54799999998,176343.54699999999,176343.54700000002,176868.77099999998,176343.54800000001,176343.546,176343.54799999998]
[0,10059,"Bandon, City of",3291.0889999999999,1769.144,3699.018,2550.5419999999999,4153.1580000000004,2611.4699999999998,4236.7259999999997,2977.0430000000001,3854.9859999999999,2249.6860000000001,3733.5680000000002,2149.6329999999998,3468.7469999999998,2047.2629999999999,2762.6190000000001,1883.5150000000001,2829.2750000000001,1578.71,2663.3809999999999,1752.9870000000001,2924.7449999999999,1563.9690000000001,2839.5390000000002,1698.7059999999999,3185.4969999999998,1887.3109999999999,3853.201,2411.886,4163.47,2617.9540000000002,4247.2439999999997,2984.4340000000002,3711.058,2197.739,3742.8330000000001,2154.9670000000001,3349.2020000000002,2180.4929999999999,2873.931,1783.7280000000001,2836.2919999999999,1582.625,2669.9850000000001,1757.3340000000001,2931.9960000000001,1567.846,2846.58,1702.9179999999999,3152.335,1868.6010000000001,3836.1289999999999,2400.5909999999999,3991.674,2747.8009999999999,4398.9430000000002,2822.0239999999999,3712.6970000000001,2204.018,3823.4969999999998,2199.8200000000002,3294.9,2153.7919999999999,2875.8879999999999,1784.271,2830.277,1578.848,2637.94,1741.4269999999999,2889.683,1547.548,2732.3670000000002,1803.4829999999999,3274.1460000000002,1759.3420000000001,3845.7190000000001,2406.5929999999998,4001.6529999999998,2754.6709999999998,4409.9399999999996,2829.08,3721.9789999999998,2209.5279999999998,3696.1959999999999,2342.1799999999998,3430.8960000000002,2031.4179999999999,2883.0770000000002,1788.732,2733.9690000000001,1686.1790000000001,2743.9070000000002,1646.4059999999999,2896.9070000000002,1551.4169999999999,2739.1979999999999,1807.991,3333.6579999999999,1797.231,3902.0549999999998,2510.5810000000001,4066.3270000000002,2865.1060000000002,4494.5529999999999,2909.8820000000001,3935.1660000000002,2342.848,3713.9229999999998,2400.0459999999998,3527.2759999999998,2105.3870000000002,2777.0079999999998,1929.075,2880.15,1630.2809999999999,2797.9520000000002,1699.7,2823.9459999999999,1703.4749999999999,2871.328,1739.221,3341.96,1801.7070000000001,3749.3530000000001,2679.2489999999998,4246.5839999999998,2702.11,4323.9989999999998,3098.864,3867.7579999999998,2339.7429999999999,3873.4290000000001,2255.75,3536.049,2110.6239999999998,2783.913,1933.8720000000001,2887.31,1634.335,2804.9059999999999,1703.925,2830.9639999999999,1707.7080000000001,2878.462,1743.5419999999999,3224.0149999999999,1932.433,3921.489,2523.085,4257.1279999999997,2708.82,4334.7330000000002,3106.5569999999998,3877.3580000000002,2345.5509999999999,3883.0410000000002,2261.3470000000002,3544.8209999999999,2115.86,2790.819,1938.6679999999999,2894.471,1638.3879999999999,2701.194,1818.817,2949.3809999999999,1600.5419999999999,2885.5990000000002,1747.865,3232.0039999999999,1937.222,3931.2040000000002,2529.335,4267.6719999999996,2715.529,4345.4679999999998,3114.25,3886.9580000000001,2351.3580000000002,3892.6529999999998,2266.9450000000002,3410.0250000000001,2264.6660000000002,2913.806,1827.383,2901.6309999999999,1642.441,2707.8780000000002,1823.317,2956.6770000000001,1604.501,2892.7330000000002,1752.1859999999999,3239.9929999999999,1942.01,3940.9189999999999,2535.5859999999998,4106.82,2893.636,4539.2950000000001,2938.85,3974.3319999999999,2366.1660000000002,3750.8789999999999,2423.9279999999999,3562.3670000000002,2126.3330000000001,2920.9989999999998,1831.894,2793.5459999999998,1761.7439999999999,2825.7730000000001,1716.6010000000001,2963.971,1608.4590000000001,2782.0619999999999,1874.3130000000001,3375.17,1819.6110000000001,3950.634,2541.837,4116.9409999999998,2900.768,4550.4809999999998,2946.0909999999999,3906.1570000000002,2362.9720000000002,3760.1179999999999,2429.8989999999999,3571.1439999999998,2131.5720000000001,2928.194,1836.4059999999999,2800.4229999999998,1766.0809999999999,2832.7280000000001,1720.826,2859.038,1724.643,2907.0010000000002,1760.829,3383.4720000000002,1824.086,3795.915,2712.5219999999999,4299.3059999999996,2735.6570000000002,4561.6670000000004,2953.3330000000001,3915.7579999999998,2368.7800000000002,3769.3609999999999,2435.8719999999998,3579.9169999999999,2136.808,2818.4430000000002,1957.8579999999999,2923.116,1654.6020000000001,2839.683,1725.0509999999999,2866.056,1728.876,2914.1350000000002,1765.15,3391.7730000000001,1828.5619999999999,3805.2269999999999,2719.1759999999999,4309.8509999999997,2742.3670000000002,4388.41,3145.0250000000001,3925.3620000000001,2374.5889999999999,3931.105,2289.3380000000002,3588.69,2142.0439999999999,2825.3490000000002,1962.655,2930.2759999999998,1658.655,2846.6370000000002,1729.2760000000001,2873.0740000000001,1733.11,2921.27,1769.471,3271.9479999999999,1961.164,3979.78,2560.5889999999999,4320.3990000000003,2749.0790000000002,4399.1440000000002,3152.7179999999998,4013.5010000000002,2389.4859999999999,3940.7170000000001,2294.9360000000001,3452.1210000000001,2292.623,2949.7689999999998,1849.9369999999999,2937.4360000000001,1662.7080000000001,2741.2820000000002,1845.81,2993.1439999999998,1624.2909999999999,2928.404,1773.7919999999999,3279.9380000000001,1965.952,3989.4989999999998,2566.8420000000001,4157.4340000000002,2929.299,4595.2290000000003,2975.0619999999999,3944.5610000000001,2386.2040000000002,3950.3290000000002,2300.5329999999999,3460.5390000000002,2298.2130000000002,2956.9609999999998,1854.4480000000001,2944.5970000000002,1666.761,2747.9630000000002,1850.309,3000.4369999999999,1628.249,2816.2860000000001,1897.3710000000001,3416.6819999999998,1841.99,3999.2139999999999,2573.0929999999998,4167.5559999999996,2936.43,4606.4139999999998,2982.3040000000001,3954.1610000000001,2392.011,3806.317,2459.7539999999999,3615.0079999999998,2157.7539999999999,2964.1529999999998,1858.9580000000001,2834.806,1787.7650000000001,2867.5010000000002,1741.95,3007.7330000000002,1632.2080000000001,2823.13,1901.982,3424.9830000000002,1846.4659999999999,4008.9290000000001,2579.3440000000001,4177.6779999999999,2943.5630000000001,4617.6000000000004,2989.5450000000001,3963.76,2397.8180000000002,3815.5569999999998,2465.7249999999999,3623.7809999999999,2162.9899999999998,2971.346,1863.4680000000001,2841.6860000000001,1792.104,2874.4589999999998,1746.1769999999999,2901.1469999999999,1750.0450000000001,2949.8090000000002,1786.758,null,65289.519000000008,65240.524000000005,65028.554000000004,65191.123999999996,66756.175000000003,66836.116000000009,67001.982000000004,67167.84199999999,67420.475999999995,67499.564000000013,67665.423999999985,67831.292000000016,68084.777999999991,68163.016000000003,68328.873999999996,68494.737999999998]
[0,10062,"Bonners Ferry, City of",3601.366,1892.7049999999999,4055.366,2371.0909999999999,4709.22,2849.808,4501.7290000000003,2860.04,4133.4979999999996,2355.9490000000001,4129.0360000000001,2171.9029999999998,3493.6559999999999,1918.4349999999999,3167.5140000000001,1794.838,3245.1039999999998,1558.8810000000001,3262.8510000000001,1780.3150000000001,3431.86,1631.116,3146.3429999999998,1667.722,3764.7289999999998,1934.1790000000001,4158.4279999999999,2496.0590000000002,4849.7489999999998,2949.105,4674.9269999999997,2878.4189999999999,4145.4949999999999,2367.125,4198.4970000000003,2318.5639999999999,3632.5309999999999,1964.4929999999999,3307.51,1829.4269999999999,3327.0709999999999,1652.4110000000001,3429.931,1817.5640000000001,3536.34,1704.5619999999999,3263.1770000000001,1745.4190000000001,3835.712,1981.9739999999999,4295.7110000000002,2614.3319999999999,4989.5860000000002,3059,4821.7,2998.3719999999998,4285.1970000000001,2469.4989999999998,4358.8760000000002,2424.009,3807.5630000000001,2047.797,3482.0540000000001,1921.346,3520.96,1741.8789999999999,3514.087,1858.3630000000001,3547.0309999999999,1709.712,3273.741,1751.07,3850.7350000000001,1989.692,4309.9219999999996,2622.8620000000001,5003.7280000000001,3067.6,4835.7740000000003,3007.038,4299.6719999999996,2477.7640000000001,4373.5259999999998,2432.1,3822.3220000000001,2055.779,3496.6950000000002,1929.4449999999999,3536.1550000000002,1749.4259999999999,3528.951,1866.24,3562.375,1717.1079999999999,3288.5569999999998,1758.9949999999999,4087.1439999999998,2099.8249999999998,4430.9650000000001,2659.6460000000002,5094.1480000000001,3097.723,4949.9229999999998,3047.7379999999998,4657.4769999999999,2659.473,4555.9399999999996,2515.9580000000001,3920.5360000000001,2120.248,3622.9209999999998,2003.885,3665.1559999999999,1820.319,3772.1309999999999,1998.9,3942.0639999999999,1900.123,3580.8159999999998,1915.319,4141.491,2127.7469999999998,4475.21,2686.203,5126.4309999999996,3117.3539999999998,4984.07,3068.7629999999999,4508.5069999999996,2574.4090000000001,4601.3549999999996,2541.0369999999998,3969.4749999999999,2146.7150000000001,3676.1039999999998,2033.3009999999999,3721.712,1848.4079999999999,3827.5509999999999,2028.268,4000.2629999999999,1928.175,3635.6849999999999,1944.6679999999999,4192.5969999999998,2154.0030000000002,4516.74,2711.1309999999999,5156.4769999999999,3135.625,5017.0330000000004,3089.0590000000002,4547.5330000000004,2596.6930000000002,4644.8329999999996,2565.047,4016.259,2172.0160000000001,3726.7379999999998,2061.3069999999998,3775.4769999999999,1875.1110000000001,3880.25,2056.194,4055.5169999999998,1954.809,3687.8510000000001,1972.5709999999999,4241.3500000000004,2179.0500000000002,4556.5879999999997,2735.05,5185.7049999999999,3153.3980000000001,5048.6809999999996,3108.5439999999999,4585,2618.087,4686.5320000000002,2588.0749999999998,4061.1489999999999,2196.2930000000001,3775.194,2088.1089999999999,3826.8580000000002,1900.63,3930.62,2082.8850000000002,4108.2550000000001,1980.229,3737.7069999999999,1999.2370000000001,4288.0439999999999,2203.04,4594.848,2758.0140000000001,5213.8630000000003,3170.5210000000002,5079.3429999999998,3127.424,4809.6459999999997,2746.3620000000001,4726.8130000000001,2610.319,4104.5010000000002,2219.7379999999998,3821.86,2113.9209999999998,3876.2689999999998,1925.17,3979.0650000000001,2108.5569999999998,4158.9110000000001,2004.646,3785.6529999999998,2024.883,4333.0540000000001,2226.1640000000002,4631.835,2780.2159999999999,5241.241,3187.1689999999999,5109.5540000000001,3146.0259999999998,4656.7089999999998,2659.0340000000001,4766.01,2631.9659999999999,4146.5720000000001,2242.4899999999998,3866.933,2138.8519999999999,3923.9259999999999,1948.8389999999999,4025.79,2133.3180000000002,4207.7169999999996,2028.171,3831.9050000000002,2049.6219999999998,4376.6499999999996,2248.5630000000001,4667.933,2801.8829999999998,5268.4440000000004,3203.7109999999998,5139.0950000000003,3164.2139999999999,4691.2610000000004,2678.7640000000001,4804.0929999999998,2652.9969999999998,4187.4040000000005,2264.5720000000001,3910.5419999999999,2162.9720000000002,3969.9670000000001,1971.7049999999999,4070.933,2157.2399999999998,4254.8209999999999,2050.875,3876.596,2073.527,4418.8890000000001,2270.2629999999999,4703.0709999999999,2822.9749999999999,5295.1869999999999,3219.9740000000002,5167.9129999999996,3181.9580000000001,4724.9409999999998,2697.9960000000001,4841.1719999999996,2673.473,4227.1530000000002,2286.0680000000002,3952.8939999999998,2186.3969999999999,4014.6239999999998,1993.885,4114.7169999999996,2180.4409999999998,4300.4589999999998,2072.8739999999998,3919.9470000000001,2096.7150000000001,4459.9520000000002,2291.3589999999999,4737.2969999999996,2843.5189999999998,5321.3320000000003,3235.8719999999998,5196.66,3199.6579999999999,4945.6369999999997,2824.0160000000001,4877.5810000000001,2693.5790000000002,4266.0339999999997,2307.096,3994.11,2209.1950000000002,4058.02,2015.4369999999999,4157.2539999999999,2202.982,4344.7619999999997,2094.2280000000001,3962.0819999999999,2119.252,4500.04,2311.9560000000001,4771.0379999999996,2863.7710000000002,5347.665,3251.8850000000002,5224.9480000000003,3217.0749999999998,4790.8950000000004,2735.6559999999999,4913.2169999999996,2713.259,4304.0529999999999,2327.6570000000002,4034.3040000000001,2231.4270000000001,4100.2870000000003,2036.43,4198.683,2224.9360000000001,4387.875,2115.009,4003.1289999999999,2141.2069999999999,4539.1890000000003,2332.069,4804.1080000000002,2883.6210000000001,5373.674,3267.701,5252.9139999999998,3234.2939999999999,4823.0439999999999,2754.0140000000001,4948.1670000000004,2732.56,4341.2690000000002,2347.7829999999999,4073.5129999999999,2253.114,4141.4669999999996,2056.8820000000001,4239.0379999999996,2246.3200000000002,4429.8410000000003,2135.2370000000001,4043.1260000000002,2162.6010000000001,4577.4560000000001,2351.7289999999998,4836.6040000000003,2903.127,5399.5060000000003,3283.4090000000001,5280.6490000000003,3251.3710000000001,4854.7439999999997,2772.114,4982.4970000000003,2751.518,4377.7439999999997,2367.5100000000002,4111.8140000000003,2274.2979999999998,4181.6540000000005,2076.8409999999999,4278.4319999999998,2267.1950000000002,4470.7579999999998,2154.9589999999998,4082.1640000000002,2183.482,null,69730.346000000005,71945.712,74309.570999999996,74582.460999999996,78118.378000000026,78712.902000000002,79560.870999999999,80373.225999999981,81451.411000000022,81913.113000000012,82648.762000000017,83363.98599999999,84356.91399999999,84746.402000000002,85415.546000000002,86071.575000000026]
[0,10074,"Forest Grove, City of",12832.916999999999,7029.7820000000002,14403.741,10262.805,16490.898000000001,10486.261,15486.67,10685.463,14987.007,8959.3379999999997,14181.891,8107.174,12974.035,7489.6880000000001,11335.388000000001,7438.6620000000003,11493.313,6461.0129999999999,12170.762000000001,7816.393,13402.464,7235.8109999999997,11862.786,7115.7169999999996,12354.697,7430.9560000000001,14889.550999999999,9662.0540000000001,16409.553,10434.671,15411.968000000001,10633.77,14396.857,8711.1630000000005,14120.712,8072.2790000000005,12465.431,7916.6090000000004,11698.370999999999,7007.4679999999998,11453.696,6438.7889999999998,12123.543,7785.9260000000004,13348.754999999999,7206.7830000000004,11819.056,7089.5640000000003,12320.374,7418.8419999999996,15190.868,9848.2759999999998,16480.580000000002,11403.144,16876.006000000001,10698.787,15277.303,9191.27,15115.199000000001,8603.7549999999992,13448.710999999999,8407.4639999999999,12692.936,7633.4949999999999,12417.064,6957.47,13094.374,8386.152,14360.608,7738.9740000000002,12260.3,7949.982,13822.254999999999,7611.5969999999998,15904.742,10287.277,16884.232,11663.876,16954.026999999998,10747.98,15347.517,9233.7710000000006,14705.871999999999,9121.0329999999994,13961.459000000001,7993.6850000000004,12749.734,7667.6710000000003,12076.901,7384.1940000000004,13581.063,7996.21,14425.334999999999,7774.0870000000004,12315.063,7985.9560000000001,13394.706,7359.0590000000002,15208.686,9849.3719999999994,16348.473,11325.152,16391.338,10422.582,15392.281000000001,9195.3279999999995,14152.054,8898.5400000000009,13406.119000000001,7709.0879999999997,11899.724,7750.7650000000003,11838.791999999999,6647.9880000000003,13018.936,7626.3519999999999,13308.465,7790.9,11753.728999999999,7058.5680000000002,13420.646000000001,7373.277,14694.525,10414.513000000001,16968.111000000001,10762.896000000001,15858.603999999999,11010.517,14838.856,8972.0429999999997,14662.898999999999,8433.509,13432.161,7724.1559999999999,11922.263000000001,7765.56,11860.906999999999,6660.4260000000004,13044.034,7641.0349999999999,13334.156999999999,7806.1049999999996,11775.789000000001,7071.8370000000004,13015.075000000001,7818.982,15270.475,9889.527,17003.197,10785.127,15891.13,11033.155000000001,14868.682000000001,8990.15,14691.944,8450.24,13458.181,7739.2079999999996,11944.778,7780.3379999999997,11882.999,6672.848,12640.061,8084.7539999999999,13799.089,7382.0379999999996,11797.837,7085.1,13040.066000000001,7834.0720000000001,15301.323,9909.5779999999995,17038.256000000001,10807.343000000001,15923.629000000001,11055.778,14898.478999999999,9008.2420000000002,14720.968000000001,8466.9580000000005,13027.798000000001,8210.625,12374.789000000001,7387.5829999999996,11905.064,6685.2579999999998,12664.236999999999,8100.3019999999997,13825.661,7396.308,11819.851000000001,7098.34,13065.031999999999,7849.1459999999997,15332.155000000001,9929.6149999999998,16483.657999999999,11419.188,16526.324000000001,10508.171,15516.919,9270.0439999999999,14264.09,8969.5370000000003,13510.147000000001,7769.27,12398.092000000001,7401.4989999999998,11531.162,7093.6180000000004,13119.209000000001,7685,13852.197,7410.56,11438.286,7515.1189999999997,13524.155000000001,7430.0259999999998,15362.96,9949.6350000000002,16517.391,11442.654,16560.016,10529.53,14958.007,9044.3860000000004,14292.040999999999,8987.2479999999996,13536.107,7784.2879999999996,12421.382,7415.4089999999997,11552.384,7106.7939999999999,13144.215,7699.625,13436.709000000001,7866.7929999999997,11863.805,7124.777,13549.968000000001,7444.1790000000001,14842.813,10520.571,17143.305,10873.903,16593.68,10550.878000000001,14987.733,9062.4359999999997,14319.983,9004.9539999999997,13562.03,7799.2830000000004,12034.621999999999,7839.3109999999997,11971.130999999999,6722.41,13169.197,7714.2380000000003,13462.282999999999,7881.9290000000001,11885.748,7137.9740000000002,13575.755999999999,7458.3159999999998,14872.398999999999,10541.734,17178.276999999998,10896.063,16053.428,11146.124,15017.451999999999,9080.4789999999994,14836.83,8533.6929999999993,13587.925999999999,7814.2650000000003,12057.019,7854.0140000000001,11993.102000000001,6734.7650000000003,13194.154,7728.8339999999998,13487.834999999999,7897.0510000000004,11907.665000000001,7151.1589999999997,13164.661,7909.3010000000004,15455.24,10009.605,17213.238000000001,10918.215,16085.816999999999,11168.669,15641.191000000001,9344.5390000000007,14865.73,8550.3410000000003,13152.691999999999,8290.3439999999991,12491.071,7457.027,12015.045,6747.1049999999996,12784.716,8177.7879999999996,13958.089,7467.4279999999999,11929.561,7164.326,13189.508,7924.3029999999999,15485.968000000001,10029.575999999999,16652.127,11536.377,16694.553,10614.834999999999,15076.788,9116.5069999999996,14894.608,8566.9740000000002,13177.6,8306.2420000000002,12514.254000000001,7470.8729999999996,12036.967000000001,6759.4319999999998,12808.742,8193.24,13984.499,7481.6120000000001,11543.829,7585.0990000000002,13652.986999999999,7500.6580000000004,15516.657999999999,10049.521000000001,16685.75,11559.764999999999,16728.120999999999,10636.119000000001,15106.421,9134.4979999999996,14431.462,9075.5959999999995,13665.478999999999,7859.1289999999999,12537.413,7484.7049999999999,11658.146000000001,7172.4629999999997,13268.883,7772.54,14010.897999999999,7495.79,11564.868,7599.0479999999998,13678.677,7514.741,15547.326999999999,10069.451999999999,16719.351999999999,11583.138000000001,16761.671999999999,10657.392,15136.029,9152.4760000000006,14459.271000000001,9093.2170000000006,13691.281000000001,7874.0540000000001,12560.547,7498.5209999999997,11679.239,7185.5590000000002,13293.755999999999,7787.0870000000004,13589.812,7957.3969999999999,11995.109,7203.7520000000004,null,260709.97900000002,258882.22200000007,273771.93400000007,278195.53700000001,267746.99699999997,267448.826,267974.91499999998,268500.50800000003,269858.038,269550.337,270074.55900000001,270598.34000000003,271961.73900000006,271644.51299999998,272166.91800000001,272688.85799999995]
[0,10087,"Port Angeles, City of",24784.631000000001,18004.703000000001,27249.713,22928.98,31549.175999999999,22597.623,29901.412,24518.809000000001,28061.348000000002,21052.276999999998,27078.938999999998,19979,25560.969000000001,18451.803,23145.041000000001,18560.732,22180.182000000001,15758.35,21873.213,16576.973000000002,21645.5,16026.165999999999,21347.73,16265.067999999999,21739.453000000001,16982.776999999998,23975.043000000001,22676.863000000001,28896.543000000001,21563.418000000001,26685.754000000001,24521.585999999999,24190.912,19596.752,24342.963,19485.048999999999,23022.210999999999,17816.16,20225.473000000002,18328.476999999999,19456.623,14650.199000000001,19118.458999999999,15867.29,18657.300999999999,14950.57,18385.074000000001,15441.272999999999,12027.707,9290.2909999999993,15198.343999999999,13502.455,18331.405999999999,13719.555,16883.629000000001,14724.677,14174.710999999999,11258.85,13607.313,10701.878000000001,12462.745000000001,9569.6730000000007,10126.808999999999,8648.2340000000004,9685.3080000000009,7297.4629999999997,8878.3109999999997,7129.2240000000002,9066.0540000000001,7110.6620000000003,9165.5229999999992,7417.277,12058.548000000001,9314.11,15231.210999999999,13531.656000000001,18369.388999999999,13747.98,16919.41,14755.886,14206.976000000001,11284.477999999999,13640.665999999999,10728.11,12494.492,9594.0509999999995,10156.115,8673.2620000000006,9713.5490000000009,7318.7420000000002,8906.491,7151.8519999999999,9093.8289999999997,7132.4470000000001,9192.7360000000008,7439.3010000000004,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,16498.182000000001,13104.361000000001,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,15929.277,12652.486999999999,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,15929.277,12652.486999999999,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,15929.277,12652.486999999999,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,16498.182000000001,13104.361000000001,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,15929.277,12652.486999999999,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,15929.277,12652.486999999999,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,15929.277,12652.486999999999,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,16498.182000000001,13104.361000000001,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,15929.277,12652.486999999999,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,15929.277,12652.486999999999,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,15929.277,12652.486999999999,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,null,535098.33800000011,490576.223,269978.09899999999,270655.28699999995,281907.94200000004,280887.16299999994,280887.16299999994,280887.16299999994,281907.94200000004,280887.16299999994,280887.16299999994,280887.16299999994,281907.94200000004,280887.16299999994,280887.16299999994,280887.16299999994]
[1,10106,"Clearwater Power",9741.0380000000005,5576.0320000000002,11597.641,7558.0110000000004,14186.896000000001,9314.1460000000006,13119.476000000001,8592.3909999999996,12012.091,7440.7309999999998,11263.09,6787.3670000000002,9962.8719999999994,5831.5479999999998,8848.0689999999995,5485.5110000000004,8693.7960000000003,4748.0420000000004,9185.2649999999994,5302.1790000000001,9462,4990.4139999999998,8489.6820000000007,5084.9070000000002,9921.7999999999993,5693.0789999999997,11735.63,7644.8320000000003,14371.675999999999,9507.4150000000009,13339.825999999999,8742.2289999999994,11912.777,7383.8869999999997,11522.901,6961.9570000000003,10077.84,5903.8059999999996,8921.5679999999993,5553.8869999999997,8782.2520000000004,4789.9970000000003,9318.5769999999993,5374.8869999999997,9600.8340000000007,5075.5389999999998,8517.8539999999994,5103.7719999999999,9923.1890000000003,5687.9170000000004,11782.370999999999,7704.1859999999997,14385.846,9510.2019999999993,13309.050999999999,8757.7639999999992,11821.498,7350.5119999999997,11484.236000000001,6934.7049999999999,10091.67,5905.8140000000003,8854.723,5522.067,8833.56,4816.4709999999995,9393.6049999999996,5430.0720000000001,9630.723,5088.4350000000004,8537.2960000000003,5114.6419999999998,9971.8529999999992,5715.8220000000001,11828.656999999999,7734.4620000000004,14431.94,9540.6720000000005,13355.215,8788.1640000000007,11868.71,7379.8630000000003,11531.983,6963.5240000000003,10139.977999999999,5934.0770000000002,8901.8780000000006,5551.4859999999999,8883.1190000000006,4843.4880000000003,9442.134,5458.125,9680.8369999999995,5114.9009999999998,8585.1859999999997,5143.33,10021.522000000001,5765.8950000000004,11923.81,7823.0529999999999,14634.287,9726.69,13518.413,8936.6749999999993,12428.445,7741.3649999999998,11631.154,7029.08,10179.678,6005.3360000000002,8912.9159999999993,5546.5540000000001,8912.6479999999992,4861.1369999999997,9488.9339999999993,5505.7479999999996,9790.7260000000006,5159.1530000000002,8633.5139999999992,5197.5870000000004,10073.56,5795.8459999999995,11973.307000000001,7855.5379999999996,14683.54,9759.42,13567.754999999999,8969.3150000000005,12104.550999999999,7539.6040000000003,11682.266,7059.9520000000002,10231.25,6035.7510000000002,8963.4500000000007,5578.0140000000001,8965.7090000000007,4890.0709999999999,9540.8240000000005,5535.8580000000002,9844.4349999999995,5187.4430000000002,8684.6980000000003,5228.3990000000003,10125.596,5825.7960000000003,12022.804,7888.0240000000003,14732.79,9792.15,13617.093999999999,9001.9570000000003,12155.072,7571.0630000000001,11733.375,7090.826,10282.822,6066.1670000000004,9013.9830000000002,5609.4740000000002,9018.7710000000006,4919.0050000000001,9592.7170000000006,5565.9679999999998,9898.1440000000002,5215.7330000000002,8735.884,5259.2120000000004,10177.633,5855.7470000000003,12072.300999999999,7920.5079999999998,14782.043,9824.8799999999992,13666.434999999999,9034.5990000000002,12205.593999999999,7602.5230000000001,11784.485000000001,7121.6989999999996,10334.396000000001,6096.5820000000003,9064.518,5640.9319999999998,9071.83,4947.9409999999998,9644.6059999999998,5596.0780000000004,9951.8529999999992,5244.0230000000001,8787.0689999999995,5290.0240000000003,10229.67,5885.6980000000003,12121.797,7952.9939999999997,14831.294,9857.6110000000008,13715.773999999999,9067.241,12630.531999999999,7867.2079999999996,11835.593999999999,7152.5720000000001,10385.968999999999,6126.9970000000003,9115.0509999999995,5672.393,9124.8919999999998,4976.8739999999998,9696.4979999999996,5626.1880000000001,10005.562,5272.3130000000001,8838.2540000000008,5320.8370000000004,10281.706,5915.6480000000001,12171.294,7985.4790000000003,14880.546,9890.3420000000006,13765.117,9099.8829999999998,12306.638999999999,7665.4430000000002,11886.705,7183.4449999999997,10437.540000000001,6157.4120000000003,9165.5849999999991,5703.8519999999999,9177.9519999999993,5005.8090000000002,9748.3889999999992,5656.2979999999998,10059.271000000001,5300.6040000000003,8889.4390000000003,5351.6490000000003,10333.742,5945.598,12220.79,8017.9660000000003,14929.799000000001,9923.0709999999999,13814.458000000001,9132.5239999999994,12357.159,7696.9030000000002,11937.813,7214.3190000000004,10489.111999999999,6187.8280000000004,9216.1180000000004,5735.3119999999999,9231.0130000000008,5034.7439999999997,9800.2800000000007,5686.4080000000004,10112.978999999999,5328.8950000000004,8940.6239999999998,5382.4620000000004,10385.780000000001,5975.5479999999998,12270.285,8050.4520000000002,14979.049000000001,9955.8019999999997,13863.797,9165.1659999999993,12407.682000000001,7728.3630000000003,11988.924999999999,7245.192,10540.687,6218.2420000000002,9266.6530000000002,5766.77,9284.0740000000005,5063.6779999999999,9852.17,5716.518,10166.688,5357.1840000000002,8991.81,5413.2740000000003,10437.816000000001,6005.4989999999998,12319.782999999999,8082.9359999999997,15028.303,9988.5310000000009,13913.138999999999,9197.8070000000007,12832.62,7993.0469999999996,12040.032999999999,7276.0649999999996,10592.26,6248.6570000000002,9317.1869999999999,5798.23,9337.1350000000002,5092.6130000000003,9904.0630000000001,5746.6279999999997,10220.396000000001,5385.4740000000002,9042.9959999999992,5444.0860000000002,10489.853999999999,6035.4489999999996,12369.279,8115.4219999999996,15077.554,10021.263000000001,13962.478999999999,9230.4480000000003,12508.725,7791.2860000000001,12091.143,7306.9380000000001,10643.833000000001,6279.0730000000003,9367.7209999999995,5829.69,9390.1959999999999,5121.5469999999996,9955.9519999999993,5776.7380000000003,10274.106,5413.7640000000001,9094.1810000000005,5474.8980000000001,10541.891,6065.3980000000001,12418.776,8147.9080000000004,15126.806,10053.993,14011.817999999999,9263.09,12559.245999999999,7822.7449999999999,12142.253000000001,7337.8119999999999,10695.403,6309.4880000000003,9418.2540000000008,5861.1490000000003,9443.2559999999994,5150.4809999999998,10007.844999999999,5806.848,10327.815000000001,5442.0540000000001,9145.3649999999998,5505.7110000000002,10593.927,6095.35,12468.272000000001,8180.3940000000002,15176.056,10086.724,14061.159,9295.7309999999998,12609.77,7854.2049999999999,12193.362999999999,7368.6859999999997,10746.977999999999,6339.902,9468.7880000000005,5892.6090000000004,9496.3160000000007,5179.4170000000004,10059.735000000001,5836.9579999999996,10381.523999999999,5470.3440000000001,9196.5509999999995,5536.5230000000001,null,203273.19499999998,205758.82199999996,205870.55499999996,206789.40399999998,209374.31999999998,209750.55600000001,210734.427,211718.29899999997,213309.81300000002,213686.04700000005,214669.91700000002,215653.78899999999,217245.30400000006,217621.53899999999,218605.405,219589.28200000001]
[1,10136,"Douglas Electric Cooperative",7520.4719999999998,4193.1239999999998,8908.9369999999999,6345.7659999999996,10593.983,6787.6980000000003,10121.945,7170.3829999999998,9410.9349999999995,5684.56,8694.277,5047.8360000000002,8106.0140000000001,4831.5640000000003,6738.7290000000003,4670.8969999999999,6682.8379999999997,3747.6060000000002,6848.0789999999997,4486.4459999999999,7492.9750000000004,3947.0569999999998,6479.5209999999997,3892.0259999999998,7305.4849999999997,4447.2290000000003,9245.8150000000005,6034.1580000000004,10604.326999999999,6794.3249999999998,10132.102000000001,7177.5780000000004,9058.32,5544.6450000000004,8714.0720000000001,5059.3289999999997,7853.7560000000003,5118.277,6996.5349999999999,4453.5349999999999,6711.2139999999999,3763.5189999999998,6872.7179999999998,4502.5870000000004,7519.4309999999996,3960.9940000000001,6507.3710000000001,3908.7550000000001,7309.1490000000003,4449.4219999999996,9263.9570000000003,6046.0630000000001,10302.44,7186.9579999999996,10536.322,6857.0450000000001,9025.6689999999999,5524.6509999999998,8692.1229999999996,5046.5860000000002,7866.7070000000003,5126.6289999999999,7014.808,4460.6080000000002,6729.3680000000004,3773.6979999999999,6883.4790000000003,4513.7150000000001,7539.1369999999997,3971.4090000000001,6301.875,4138.0169999999998,7568.0379999999996,4219.7179999999998,9286.9879999999994,6061.0940000000001,10328.071,7204.8389999999999,10562.535,6874.1040000000003,9048.1020000000008,5538.3810000000003,8432.0499999999993,5340.7929999999997,8161.1419999999998,4864.4639999999999,7032.2139999999999,4471.6769999999997,6523.8450000000003,4005.2660000000001,7133.9070000000002,4291.5649999999996,7557.8459999999995,3981.2640000000001,6317.5010000000002,4148.277,7863.6310000000003,4342.8519999999999,9720.5139999999992,6372.0439999999999,10637.856,7531.2449999999999,10969.789000000001,7247.75,9833.0190000000002,5972.2910000000002,8841.2510000000002,5758.1189999999997,8560.6880000000001,5090.2520000000004,6888.2740000000003,4740.2179999999998,6969.027,3856.5940000000001,7506.2719999999999,4347.0159999999996,7622.0889999999999,4387.7929999999997,6769.3410000000003,4089.2190000000001,7944.085,4387.2849999999999,9390.3330000000005,6836.8220000000001,11169.65,7139.2889999999998,10602.957,7754.549,9581.2749999999996,5912.848,9283.0249999999996,5447.3050000000003,8641.3359999999993,5138.2049999999999,6961.4709999999995,4790.59,7047.299,3899.9090000000001,7584.9049999999997,4392.5540000000001,7701.152,4433.3069999999998,6845.2240000000002,4135.0590000000002,7718.7709999999997,4738.0159999999996,9883.4809999999998,6478.8739999999998,11255.3,7194.0339999999997,10684.135,7813.9179999999997,9663.7669999999998,5963.7560000000003,9365.9079999999994,5495.94,8722.3389999999999,5186.3689999999997,7034.9960000000001,4841.1880000000001,7125.91,3943.4110000000001,7366.4849999999997,4735.6869999999999,8081.8310000000001,4177.759,6921.4409999999998,4181.1000000000004,7796.8320000000003,4785.9319999999998,9965.48,6532.625,11341.316999999999,7249.0150000000003,10765.647999999999,7873.5330000000004,9746.6170000000002,6014.8860000000004,9449.1509999999998,5544.7879999999996,8447.2129999999997,5591.2179999999998,7403.7439999999997,4597.0950000000003,7204.8829999999998,3987.114,7442.7359999999999,4784.7060000000001,8164.6790000000001,4220.5860000000002,6998.0020000000004,4227.3490000000002,7875.2309999999998,4834.0559999999996,10047.834000000001,6586.6090000000004,10967.387000000001,7764.5410000000002,11309.027,7471.8850000000002,10168.505999999999,6176.0559999999996,9160.5339999999997,5966.0609999999997,8885.39,5283.32,7480.991,4645.0590000000002,6996.87,4318.3289999999997,7822.8860000000004,4530.3729999999996,8247.8989999999994,4263.6040000000003,6786.723,4561.9790000000003,8269.4169999999995,4566.9549999999999,10130.534,6640.8209999999999,11050.625,7823.4709999999995,11394.723,7528.5039999999999,9913.3919999999998,6117.8069999999998,9241.2099999999991,6018.6040000000003,8967.4470000000001,5332.1120000000001,7558.5739999999996,4693.232,7073.3950000000004,4365.5590000000002,7902.9080000000004,4576.7150000000001,8020.9089999999997,4617.38,7152.1360000000004,4320.4579999999996,8351.6440000000002,4612.366,9784.82,7124.0370000000003,11601.53,7415.3329999999996,11480.784,7585.3639999999996,9997.3070000000007,6169.5919999999996,9322.2289999999994,6071.37,9049.8559999999998,5381.1149999999998,7332.3280000000004,5045.7969999999996,7443.8810000000003,4119.3739999999998,7983.2860000000001,4623.2640000000001,8101.723,4663.902,7229.7190000000001,4367.3239999999996,8434.2250000000004,4657.9740000000002,9864.7250000000004,7182.2129999999997,11688.999,7471.241,11095.145,8114.5140000000001,10081.575000000001,6221.5959999999995,9785.7039999999997,5742.2780000000002,9132.6280000000006,5430.3310000000001,7407.4790000000003,5097.5140000000001,7524.2569999999996,4163.8530000000001,8064.0140000000001,4670.0150000000003,8182.8959999999997,4710.6319999999996,7307.6480000000001,4414.3999999999996,8192.2829999999994,5028.6719999999996,10380.748,6804.8440000000001,11776.829,7527.3779999999997,11178.374,8175.384,10509.728999999999,6383.3050000000003,9870.74,5792.1779999999999,8842.5910000000003,5852.9189999999999,7793.3919999999998,4839.0339999999997,7604.9859999999999,4208.527,7829.0290000000005,5033.0420000000004,8584.4189999999999,4437.5630000000001,7385.9129999999996,4461.6769999999997,8272.4120000000003,5077.857,10464.86,6859.9809999999998,11387.089,8061.6769999999997,11741.107,7757.3609999999999,10251.207,6326.2809999999999,9956.1460000000006,5842.2950000000001,8922.6990000000005,5905.942,7872.35,4888.0600000000004,7686.0690000000004,4253.3969999999999,7907.3059999999996,5083.3639999999996,8669.4770000000008,4481.5309999999999,7160.4780000000001,4813.2129999999997,8684.152,4796.0010000000002,10549.325000000001,6915.3509999999997,11472.084999999999,8121.8509999999997,11828.615,7815.1779999999999,10336.563,6378.9560000000001,9649.8169999999991,6284.7209999999995,9383.0750000000007,5579.2489999999998,7951.6509999999998,4937.3,7461.1310000000003,4604.8609999999999,8308.3340000000007,4811.5050000000001,8754.9,4525.6899999999996,7236.2259999999997,4864.1310000000003,8768.1869999999999,4842.41,10634.152,6970.9570000000003,11557.432000000001,8182.2730000000001,11916.472,7873.2240000000002,10422.278,6431.8530000000001,9732.5920000000006,6338.63,9467.2849999999999,5629.32,8031.3040000000001,4986.7569999999996,7539.7030000000004,4653.3549999999996,8390.4850000000006,4859.08,8511.1409999999996,4899.5919999999996,7622.7979999999998,4604.7749999999996,null,158403.66800000003,158286.07700000005,158559.83499999999,158953.68100000001,165917.14400000006,167020.43399999998,168574.416,170135.149,172151.14999999994,173276.88800000001,174857.94500000001,176445.85600000003,178493.55599999998,179642.15900000001,181250.66800000001,182866.05500000005]
[0,10174,"Farmers Elec Coop",177.68,120.657,209.1,182.10400000000001,296.81900000000002,226.523,285.96699999999998,245.62799999999999,254.65,189.21299999999999,215.87,155.036,184.75899999999999,133.47800000000001,176.17500000000001,140.80600000000001,192.41,121.699,200.52500000000001,144.70400000000001,197.059,116.852,162.83699999999999,114.29600000000001,168.20500000000001,125.59099999999999,215.785,170.68299999999999,294.065,224.44,283.20699999999999,243.07400000000001,242.096,181.863,212.95400000000001,152.92500000000001,174.33099999999999,138.798,180.505,131.29900000000001,189.197,119.675,197.49100000000001,142.506,193.77099999999999,114.908,159.756,112.14,164.553,121.929,216.245,169.18899999999999,281.45100000000002,236.375,295.11200000000002,231.14599999999999,241.18,182.048,209.88800000000001,150.82300000000001,174.011,137.221,175.602,126.758,193.50200000000001,121.27,196.24,140.571,194.02699999999999,114.054,151.49799999999999,116.342,171.095,115.387,216.245,169.18899999999999,281.45100000000002,236.375,295.11200000000002,231.14599999999999,241.18,182.048,201.64,159.071,181.35499999999999,129.87700000000001,175.602,126.758,186.07400000000001,128.69800000000001,203.93100000000001,132.87899999999999,194.02699999999999,114.054,151.49799999999999,116.342,170.91,115.081,218.10300000000001,169.92400000000001,284.08100000000002,238.637,300.33499999999998,236.68299999999999,256.26799999999997,190.86699999999999,203.732,161.87899999999999,181.696,128.65799999999999,163.55000000000001,128.06100000000001,193.185,119.18300000000001,205.25700000000001,131.441,186.46,117.72499999999999,157.15199999999999,107.937,170.91,115.081,208.93899999999999,179.089,296.04500000000002,226.673,288.04399999999998,248.97499999999999,246.285,185.43100000000001,212.11199999999999,153.5,181.696,128.65799999999999,163.55000000000001,128.06100000000001,193.185,119.18300000000001,205.25700000000001,131.441,186.46,117.72499999999999,157.15199999999999,107.937,164.364,121.627,218.10300000000001,169.92400000000001,296.04500000000002,226.673,288.04399999999998,248.97499999999999,246.285,185.43100000000001,212.11199999999999,153.5,181.696,128.65799999999999,163.55000000000001,128.06100000000001,193.185,119.18300000000001,197.55,139.14699999999999,193.422,110.76300000000001,157.15199999999999,107.937,164.364,121.627,218.10300000000001,169.92400000000001,296.04500000000002,226.673,288.04399999999998,248.97499999999999,246.285,185.43100000000001,212.11199999999999,153.5,174.35599999999999,135.999,170.22499999999999,121.386,193.185,119.18300000000001,197.55,139.14699999999999,193.422,110.76300000000001,157.15199999999999,107.937,164.364,121.627,218.10300000000001,169.92400000000001,284.08100000000002,238.637,300.33499999999998,236.68299999999999,256.26799999999997,190.86699999999999,203.732,161.87899999999999,181.696,128.65799999999999,170.22499999999999,121.386,185.797,126.571,205.25700000000001,131.441,193.422,110.76300000000001,150.88200000000001,114.20699999999999,170.91,115.081,218.10300000000001,169.92400000000001,284.08100000000002,238.637,300.33499999999998,236.68299999999999,246.285,185.43100000000001,203.732,161.87899999999999,181.696,128.65799999999999,170.22499999999999,121.386,185.797,126.571,205.25700000000001,131.441,186.46,117.72499999999999,157.15199999999999,107.937,170.91,115.081,208.93899999999999,179.089,296.04500000000002,226.673,300.33499999999998,236.68299999999999,246.285,185.43100000000001,203.732,161.87899999999999,181.696,128.65799999999999,163.55000000000001,128.06100000000001,193.185,119.18300000000001,205.25700000000001,131.441,186.46,117.72499999999999,157.15199999999999,107.937,170.91,115.081,208.93899999999999,179.089,296.04500000000002,226.673,288.04399999999998,248.97499999999999,246.285,185.43100000000001,212.11199999999999,153.5,181.696,128.65799999999999,163.55000000000001,128.06100000000001,193.185,119.18300000000001,205.25700000000001,131.441,186.46,117.72499999999999,157.15199999999999,107.937,164.364,121.627,218.10300000000001,169.92400000000001,296.04500000000002,226.673,288.04399999999998,248.97499999999999,256.26799999999997,190.86699999999999,212.11199999999999,153.5,174.35599999999999,135.999,170.22499999999999,121.386,193.185,119.18300000000001,197.55,139.14699999999999,193.422,110.76300000000001,157.15199999999999,107.937,164.364,121.627,218.10300000000001,169.92400000000001,284.08100000000002,238.637,300.33499999999998,236.68299999999999,246.285,185.43100000000001,212.11199999999999,153.5,174.35599999999999,135.999,170.22499999999999,121.386,193.185,119.18300000000001,197.55,139.14699999999999,193.422,110.76300000000001,150.88200000000001,114.20699999999999,170.91,115.081,218.10300000000001,169.92400000000001,284.08100000000002,238.637,300.33499999999998,236.68299999999999,246.285,185.43100000000001,203.732,161.87899999999999,181.696,128.65799999999999,170.22499999999999,121.386,185.797,126.571,205.25700000000001,131.441,193.422,110.76300000000001,150.88200000000001,114.20699999999999,170.91,115.081,218.10300000000001,169.92400000000001,284.08100000000002,238.637,300.33499999999998,236.68299999999999,246.285,185.43100000000001,203.732,161.87899999999999,181.696,128.65799999999999,170.22499999999999,121.386,185.797,126.571,205.25700000000001,131.441,186.46,117.72499999999999,157.15199999999999,107.937,null,4444.8470000000016,4369.2650000000021,4341.0349999999989,4341.0339999999987,4366.8050000000003,4351.3889999999992,4351.3869999999997,4351.3879999999999,4366.8049999999994,4351.3859999999995,4351.3869999999997,4351.3889999999992,4366.8069999999998,4351.3869999999997,4351.3859999999995,4351.3859999999995]
[0,10203,"Idaho County L & P",2646.3530000000001,1563.0319999999999,3148.9780000000001,2097.9009999999998,3938.1179999999999,2716.4290000000001,3695.3409999999999,2653.127,3183.0909999999999,2040.1659999999999,3103.848,1898.5989999999999,2670.5970000000002,1609.8109999999999,2306.13,1529.2860000000001,2203.0129999999999,1241.732,2489.7669999999998,1486.0319999999999,2590.8939999999998,1354.174,2124.4259999999999,1349.117,2604.0529999999999,1520.002,3142.3290000000002,2146.2489999999998,3829.7649999999999,2607.0819999999999,3699.6529999999998,2630.8,3343.0749999999998,2142.2359999999999,3127.07,1947.7439999999999,2651.8910000000001,1601.7460000000001,2269.9569999999999,1498.1210000000001,2178.4899999999998,1247.3230000000001,2536.9169999999999,1493.9449999999999,2593.386,1376.0530000000001,2116.6179999999999,1331.0930000000001,2594.9140000000002,1462.117,3148.6640000000002,2224.0279999999998,3876.71,2680.1770000000001,3738.1060000000002,2599.1869999999999,3213.3220000000001,2092.3969999999999,3017.2260000000001,1960.4290000000001,2576.248,1598.0409999999999,2249.4810000000002,1457.585,2261.799,1309.973,2675.4659999999999,1545.1510000000001,2627.8780000000002,1408.0450000000001,2098.1860000000001,1347.366,2605.6799999999998,1468.183,3161.7069999999999,2233.241,3892.721,2691.2460000000001,3753.5619999999999,2609.9340000000002,3226.6080000000002,2101.049,3029.7449999999999,1968.5630000000001,2586.9380000000001,1604.672,2259.1379999999999,1463.8430000000001,2271.672,1315.691,2687.0590000000002,1551.846,2639.0859999999998,1414.0509999999999,2106.9290000000001,1352.981,2616.5010000000002,1474.28,3174.8159999999998,2242.5,3908.8139999999999,2702.373,3769.096,2620.7350000000001,3239.962,2109.7449999999999,3042.328,1976.739,2597.6819999999998,1611.337,2268.8449999999998,1470.133,2281.598,1321.44,2698.7130000000002,1558.576,2650.3530000000001,1420.088,2115.7179999999998,1358.625,2627.377,1480.4079999999999,3187.9929999999999,2251.808,3924.99,2713.556,3784.71,2631.5920000000001,3253.384,2118.4850000000001,3054.9749999999999,1984.9559999999999,2608.482,1618.0360000000001,2278.6030000000001,1476.4559999999999,2291.576,1327.2190000000001,2710.4279999999999,1565.3430000000001,2661.6779999999999,1426.1559999999999,2124.5520000000001,1364.298,2638.31,1486.568,3201.2370000000001,2261.1619999999998,3941.2489999999998,2724.7959999999998,3800.404,2642.5039999999999,3266.8760000000002,2127.27,3067.6869999999999,1993.2159999999999,2619.337,1624.769,2288.4119999999998,1482.8109999999999,2301.6060000000002,1333.028,2722.2040000000002,1572.143,2673.0630000000001,1432.2560000000001,2133.431,1369.999,2649.2979999999998,1492.76,3214.5479999999998,2270.5650000000001,3957.59,2736.0940000000001,3816.1790000000001,2653.473,3280.4360000000001,2136.1,3080.4639999999999,2001.518,2630.248,1631.537,2298.2710000000002,1489.2,2311.6880000000001,1338.867,2734.0430000000001,1578.981,2684.5059999999999,1438.3879999999999,2142.3560000000002,1375.731,2660.3420000000001,1498.9829999999999,3227.9290000000001,2280.0160000000001,3974.0149999999999,2747.4490000000001,3832.0349999999999,2664.498,3294.0659999999998,2144.9749999999999,3093.308,2009.8630000000001,2641.2150000000001,1638.34,2308.1840000000002,1495.623,2321.826,1344.739,2745.944,1585.854,2696.01,1444.5519999999999,2151.328,1381.492,2671.4450000000002,1505.2380000000001,3241.3780000000002,2289.5160000000001,3990.5259999999998,2758.864,3847.9720000000002,2675.5790000000002,3307.7660000000001,2153.8960000000002,3106.2159999999999,2018.25,2652.2379999999998,1645.1769999999999,2318.1469999999999,1502.078,2332.0140000000001,1350.64,2757.9070000000002,1592.7629999999999,2707.5740000000001,1450.7470000000001,2160.3449999999998,1387.2829999999999,2682.6030000000001,1511.5260000000001,3254.8960000000002,2299.0630000000001,4007.12,2770.3359999999998,3863.991,2686.7179999999998,3321.5360000000001,2162.8620000000001,3119.1909999999998,2026.681,2663.317,1652.05,2328.1619999999998,1508.568,2342.2570000000001,1356.5719999999999,2769.933,1599.7080000000001,2719.1979999999999,1456.9760000000001,2169.41,1393.104,2693.819,1517.845,3268.4830000000002,2308.6610000000001,4023.8,2781.8679999999999,3880.0929999999998,2697.913,3335.3760000000002,2171.875,3132.2339999999999,2035.155,2674.4540000000002,1658.9580000000001,2338.23,1515.0920000000001,2352.5549999999998,1362.5360000000001,2782.0230000000001,1606.69,2730.8829999999998,1463.2360000000001,2178.5210000000002,1398.954,2705.0929999999998,1524.1969999999999,3282.14,2318.308,4040.5650000000001,2793.4589999999998,3896.2759999999998,2709.1660000000002,3349.2869999999998,2180.933,3145.3420000000001,2043.672,2685.6460000000002,1665.9010000000001,2348.35,1521.6489999999999,2362.9059999999999,1368.5309999999999,2794.1750000000002,1613.7090000000001,2742.627,1469.53,2187.6790000000001,1404.835,2716.4250000000002,1530.5830000000001,3295.8670000000002,2328.0039999999999,4057.415,2805.1089999999999,3912.5439999999999,2720.4780000000001,3363.27,2190.0390000000002,3158.518,2052.2330000000002,2696.8969999999999,1672.88,2358.5230000000001,1528.241,2373.3119999999999,1374.558,2806.3919999999998,1620.7639999999999,2754.4349999999999,1475.856,2196.884,1410.7470000000001,2727.8150000000001,1537,3309.665,2337.75,4074.3539999999998,2816.819,3928.895,2731.8470000000002,3377.3249999999998,2199.19,3171.7620000000002,2060.8380000000002,2708.2069999999999,1679.895,2368.75,1534.8679999999999,2383.7730000000001,1380.617,2818.674,1627.857,2766.3029999999999,1482.2149999999999,2206.1379999999999,1416.6890000000001,2739.2640000000001,1543.451,3323.5340000000001,2347.5459999999998,4091.3780000000002,2828.5889999999999,3945.33,2743.2739999999999,3391.4520000000002,2208.3890000000001,3185.0740000000001,2069.4879999999998,2719.5740000000001,1686.9459999999999,2379.0300000000002,1541.529,2394.2890000000002,1386.7070000000001,2831.0189999999998,1634.9870000000001,2778.2339999999999,1488.6079999999999,2215.4389999999999,1422.6610000000001,null,55639.961999999992,55635.597999999998,55762.495999999992,55996.14499999999,56230.997000000018,56467.061000000009,56704.337999999996,56942.840999999986,57182.58600000001,57423.559000000016,57665.777999999984,57909.254000000001,58153.976000000002,58399.973999999995,58647.245999999992,58895.792000000001]
[0,10204,"Idaho Falls Power",35795.648000000001,21023.02,40409.652000000002,26457.947,48820.116999999998,32671.65,48577.108999999997,32340.719000000001,45320.190999999999,28699.16,42344.667999999998,25715.455000000002,36221.082000000002,21767.928,33397.745999999999,20621.84,34754.023000000001,18549.182000000001,36036.578000000001,20844.937999999998,36852.637000000002,19233.307000000001,32522.412,19715.893,34439.402000000002,20226.486000000001,38779.184000000001,25390.414000000001,47418.93,31733.947,47053.781000000003,31326.546999999999,42412.296999999999,26857.728999999999,40802.667999999998,24779.013999999999,34822.366999999998,20927.335999999999,32315.186000000002,19953.398000000001,34246.167999999998,18278.123,37195.917999999998,21515.543000000001,37364.945,19500.686000000002,31907.555,19343.150000000001,33952.336000000003,19885.041000000001,38187.086000000003,24994.613000000001,47020.167999999998,31467.085999999999,46430.43,30911.548999999999,41738.214999999997,26430.865000000002,40196.574000000001,24275.865000000002,34325.938000000002,20437.657999999999,31860.041000000001,19516.205000000002,33832.605000000003,18037.080000000002,36478.082000000002,21108.791000000001,36732.675999999999,19134.192999999999,31401.403999999999,18921.050999999999,34017.440999999999,19923.169999999998,38249.504000000001,25035.473000000002,47082.031000000003,31508.486000000001,46492.417999999998,30952.822,41801.440999999999,26470.901999999998,40260.961000000003,24314.745999999999,34390.629000000001,20476.173999999999,31924.063999999998,19555.423999999999,33899.968999999997,18072.998,36543.508000000002,21146.646000000001,36800.559000000001,19169.553,31465.701000000001,18959.793000000001,32619.421999999999,19104.384999999998,36729.898000000001,24040.84,45390.737999999998,30376.631000000001,44960.945,29933.228999999999,41850.762000000002,26502.133000000002,38795.023000000001,23429.428,32949.207000000002,19617.955000000002,30539.782999999999,18707.467000000001,32670.173999999999,17417.359,35157.152000000002,20344.403999999999,35350.980000000003,18414.469000000001,30039.258000000002,18100.280999999999,32594.715,19089.919999999998,36706.211000000003,24025.342000000001,45367.273000000001,30360.928,44937.434000000001,29917.572,40357.934000000001,25556.794999999998,38770.593999999997,23414.671999999999,32924.660000000003,19603.34,30515.49,18692.585999999999,32644.611000000001,17403.734,35132.328000000001,20330.041000000001,35325.230000000003,18401.044999999998,30014.859,18085.581999999999,32570.013999999999,19075.449000000001,36682.527000000002,24009.84,45343.796999999999,30345.217000000001,44913.906000000003,29901.912,40333.940999999999,25541.601999999999,38746.167999999998,23399.916000000001,32900.112999999998,19588.726999999999,30491.199000000001,18677.703000000001,32619.053,17390.103999999999,35107.504000000001,20315.673999999999,35299.468999999997,18387.631000000001,29990.463,18070.883000000002,32545.311000000002,19060.98,36658.847999999998,23994.333999999999,45320.328000000001,30329.51,44890.383000000002,29886.256000000001,40309.949000000001,25526.414000000001,38721.737999999998,23385.166000000001,32875.57,19574.113000000001,30466.903999999999,18662.824000000001,32593.491999999998,17376.48,35082.684000000001,20301.311000000002,35273.711000000003,18374.217000000001,29966.07,18056.182000000001,32520.609,19046.513999999999,36635.160000000003,23978.835999999999,45296.851999999999,30313.798999999999,44866.858999999997,29870.596000000001,41754.805,26441.368999999999,38697.313000000002,23370.414000000001,32851.027000000002,19559.498,30442.613000000001,18647.945,32567.932000000001,17362.851999999999,35057.855000000003,20286.951000000001,35247.957000000002,18360.798999999999,29941.67,18041.48,32495.905999999999,19032.044999999998,36611.476999999999,23963.335999999999,45273.375,30298.092000000001,44843.34,29854.928,40261.976999999999,25496.025000000001,38672.883000000002,23355.66,32826.483999999997,19544.884999999998,30418.32,18633.061000000002,32542.368999999999,17349.223000000002,35033.035000000003,20272.583999999999,35222.199000000001,18347.381000000001,29917.273000000001,18026.780999999999,32471.201000000001,19017.578000000001,36587.792999999998,23947.833999999999,45249.91,30282.377,44819.82,29839.27,40237.980000000003,25480.833999999999,38648.453000000001,23340.907999999999,32801.938000000002,19530.27,30394.025000000001,18618.178,32516.807000000001,17335.596000000001,35008.211000000003,20258.221000000001,35196.440999999999,18333.965,29892.877,18012.080000000002,32446.498,19003.109,36564.108999999997,23932.331999999999,45226.434000000001,30266.67,44796.292999999998,29823.609,40213.991999999998,25465.645,38624.027000000002,23326.151999999998,32777.394999999997,19515.655999999999,30369.732,18603.296999999999,32491.245999999999,17321.969000000001,34983.387000000002,20243.855,35170.684000000001,18320.546999999999,29868.48,17997.379000000001,32421.793000000001,18988.641,36540.43,23916.826000000001,45202.961000000003,30250.963,44772.773000000001,29807.949000000001,41658.847999999998,26380.6,38599.597999999998,23311.401999999998,32752.848000000002,19501.043000000001,30345.437999999998,18588.418000000001,32465.684000000001,17308.342000000001,34958.563000000002,20229.491999999998,35144.93,18307.129000000001,29844.083999999999,17982.68,32397.09,18974.171999999999,36516.737999999998,23901.328000000001,45179.487999999998,30235.252,44749.25,29792.289000000001,40166.012000000002,25435.26,38575.163999999997,23296.65,32728.298999999999,19486.428,30321.143,18573.537,32440.123,17294.713,34933.741999999998,20215.125,35119.167999999998,18293.715,29819.687999999998,17967.98,32372.388999999999,18959.705000000002,36493.059000000001,23885.826000000001,45156.016000000003,30219.544999999998,44725.726999999999,29776.633000000002,40142.019999999997,25420.067999999999,38550.741999999998,23281.895,32703.759999999998,19471.812999999998,30296.853999999999,18558.655999999999,32414.562999999998,17281.09,34908.921999999999,20200.761999999999,35093.410000000003,18280.296999999999,29795.293000000001,17953.278999999999,32347.686000000002,18945.238000000001,36469.375,23870.324000000001,45132.542999999998,30203.833999999999,44702.207000000002,29760.969000000001,40118.031000000003,25404.877,38526.313000000002,23267.145,32679.215,19457.199000000001,30272.561000000002,18543.775000000001,32389.004000000001,17267.458999999999,34884.097999999998,20186.398000000001,35067.656000000003,18266.879000000001,29770.896000000001,17938.580000000002,null,758692.90200000012,738590.77399999998,727275.55199999991,728514.41299999994,703041.92300000007,700172.89600000018,699702.81200000015,699232.77500000002,701161.70500000007,698292.6390000002,697822.56699999992,697352.49699999997,699281.43499999994,696412.35399999993,695942.32400000002,695472.26199999999]
[0,10242,"Lost River Elec Coop",2268.364,1499.355,2148.2710000000002,1684.2149999999999,2614.8910000000001,2056.1260000000002,2386.4290000000001,1880.5260000000001,2118.1120000000001,1607.211,1867.182,1382.2850000000001,1584.0550000000001,1099.671,4556.6959999999999,3594.596,7227.8029999999999,5097.7669999999998,8694.0120000000006,6815.4179999999997,7581.4040000000005,5438.6260000000002,4480.7889999999998,3426.2570000000001,2191.4769999999999,1454.3489999999999,2162.8000000000002,1694.039,2631.6010000000001,2063.7710000000002,2378.7040000000002,1888.251,2054.16,1566.7049999999999,1861.7670000000001,1387.7,1580.8630000000001,1102.8620000000001,4410.8540000000003,3471.451,6952.116,4924.51,8412.0059999999994,6551.8620000000001,7367.5469999999996,5273.4849999999997,4376.4539999999997,3348.9279999999999,2180.7359999999999,1446.999,2119.2739999999999,1659.9469999999999,2709.3380000000002,2124.7350000000001,2714.6950000000002,2154.9659999999999,2313.5700000000002,1764.556,2085.491,1554.4570000000001,1948.98,1359.673,4829.3360000000002,3800.9549999999999,7306.9350000000004,5175.7669999999998,8597.0470000000005,6693.9589999999998,7401.9709999999995,5294.27,4592.5140000000001,3514.9560000000001,2195.9940000000001,1457.1289999999999,2133.5100000000002,1671.098,2723.567,2135.893,2728.8470000000002,2166.201,2327.973,1775.5409999999999,2100.0369999999998,1565.299,1963.9349999999999,1370.105,4901.4939999999997,3857.7339999999999,7382.4070000000002,5229.2309999999998,8669.4979999999996,6750.4430000000002,7477.049,5348.1279999999997,4665.58,3570.8270000000002,2091.9490000000001,1388.05,2089.748,1636.8209999999999,2704.6559999999999,2121.0619999999999,2691.297,2136.3919999999998,2354.7730000000001,1795.981,2053.6350000000002,1530.712,1869.2049999999999,1304.019,4587.0889999999999,3610.3339999999998,7024.29,4975.5450000000001,8424.4130000000005,6559.3639999999996,7285.393,5210.6409999999996,4267.6350000000002,3266.5369999999998,2102.2579999999998,1394.894,2099.3670000000002,1644.355,2714.2689999999998,2128.6019999999999,2700.8589999999999,2143.9830000000002,2293.7359999999999,1749.4280000000001,2063.462,1538.037,1879.308,1311.068,4631.5609999999997,3645.328,7070.8040000000001,5008.4949999999999,8469.0640000000003,6594.1779999999999,7331.6639999999998,5243.8339999999998,4312.6670000000004,3300.97,2112.5659999999998,1401.7380000000001,2108.9859999999999,1651.8889999999999,2723.8829999999998,2136.1410000000001,2710.4209999999998,2151.5740000000001,2303.4670000000001,1756.85,2073.29,1545.3630000000001,1889.412,1318.117,4676.0320000000002,3680.3209999999999,7117.3180000000002,5041.4449999999997,8513.7170000000006,6628.99,7377.9340000000002,5277.0280000000002,4357.6980000000003,3335.404,2122.875,1408.5830000000001,2118.605,1659.423,2733.4969999999998,2143.6799999999998,2719.9830000000002,2159.165,2313.1979999999999,1764.2719999999999,2083.1179999999999,1552.6880000000001,1899.5170000000001,1325.165,4720.5029999999997,3715.3150000000001,7163.8329999999996,5074.3959999999997,8558.3690000000006,6663.8029999999999,7424.2060000000001,5310.2209999999995,4402.7290000000003,3369.837,2133.1840000000002,1415.4269999999999,2128.2240000000002,1666.9570000000001,2743.1109999999999,2151.2190000000001,2729.5459999999998,2166.7550000000001,2393.6979999999999,1825.6690000000001,2092.9459999999999,1560.0129999999999,1909.6210000000001,1332.2139999999999,4764.9740000000002,3750.3090000000002,7210.348,5107.3459999999995,8603.0210000000006,6698.616,7470.4780000000001,5343.4139999999998,4447.76,3404.27,2143.4920000000002,1422.271,2137.8429999999998,1674.491,2752.7240000000002,2158.759,2739.1080000000002,2174.346,2332.66,1779.115,2102.7730000000001,1567.338,1919.7249999999999,1339.2629999999999,4809.4449999999997,3785.3020000000001,7256.8620000000001,5140.2969999999996,8647.6730000000007,6733.4290000000001,7516.7479999999996,5376.607,4492.7920000000004,3438.7040000000002,2153.8009999999999,1429.116,2147.462,1682.0250000000001,2762.3380000000002,2166.2979999999998,2748.6709999999998,2181.9369999999999,2342.3910000000001,1786.538,2112.6010000000001,1574.664,1929.829,1346.3119999999999,4853.9160000000002,3820.2959999999998,7303.3770000000004,5173.2460000000001,8692.3250000000007,6768.241,7563.02,5409.8,4537.8230000000003,3473.1370000000002,2164.11,1435.96,2157.0810000000001,1689.56,2771.9520000000002,2173.837,2758.2330000000002,2189.527,2352.1219999999998,1793.9590000000001,2122.4290000000001,1581.989,1939.933,1353.3610000000001,4898.3869999999997,3855.29,7349.8919999999998,5206.1970000000001,8736.9770000000008,6803.0550000000003,7609.2910000000002,5442.9939999999997,4582.8540000000003,3507.5709999999999,2174.4180000000001,1442.8040000000001,2166.6990000000001,1697.0940000000001,2781.5650000000001,2181.377,2767.7950000000001,2197.1179999999999,2432.6219999999998,1855.356,2132.2570000000001,1589.3140000000001,1950.037,1360.41,4942.8580000000002,3890.2829999999999,7396.4049999999997,5239.1469999999999,8781.6299999999992,6837.866,7655.5630000000001,5476.1880000000001,4627.8860000000004,3542.0039999999999,2184.7269999999999,1449.6489999999999,2176.3180000000002,1704.6279999999999,2791.1790000000001,2188.9160000000002,2777.357,2204.7089999999998,2371.5839999999998,1808.8030000000001,2142.0839999999998,1596.6389999999999,1960.1410000000001,1367.4590000000001,4987.3289999999997,3925.2759999999998,7442.92,5272.0969999999998,8826.2810000000009,6872.68,7701.8329999999996,5509.3810000000003,4672.9170000000004,3576.4380000000001,2195.0360000000001,1456.4929999999999,2185.9369999999999,1712.162,2800.7930000000001,2196.4560000000001,2786.92,2212.3000000000002,2381.3159999999998,1816.2249999999999,2151.9119999999998,1603.9649999999999,1970.2449999999999,1374.508,5031.8,3960.27,7489.4350000000004,5305.0469999999996,8870.9320000000007,6907.4920000000002,7748.1049999999996,5542.5739999999996,4717.9489999999996,3610.8710000000001,2205.3449999999998,1463.337,2195.556,1719.6959999999999,2810.4059999999999,2203.9949999999999,2796.482,2219.89,2391.047,1823.6469999999999,2161.7399999999998,1611.29,1980.3489999999999,1381.557,5076.2709999999997,3995.2640000000001,7535.9489999999996,5337.9979999999996,8915.5849999999991,6942.3040000000001,7794.3770000000004,5575.768,4762.9790000000003,3645.3040000000001,null,83110.061000000002,81108.262000000002,85345.127000000008,86167.52,82979.540999999997,83372.191000000006,83889.584000000003,84406.981000000014,85049.12,85441.767000000022,85959.164000000004,86476.561000000016,87118.695999999982,87511.344999999987,88028.742999999973,88546.135999999999]
[1,10278,"Northern Lights",14702.267,8171.6490000000003,17354.631000000001,11005.909,21356.046999999999,13830.003000000001,20752.482,13458.290999999999,18096.535,11174.598,17112.085999999999,10269.111000000001,14524.614,8393.7199999999993,12343.879000000001,7448.7939999999999,12109.963,6409.81,12580.859,7208.1379999999999,13481.137000000001,6880.9939999999997,12451.474,7296.1350000000002,14159.387000000001,7877.6719999999996,18344.955000000002,11634.539000000001,22803.004000000001,14862.906999999999,21774.91,14176.021000000001,18378.900000000001,11348.761,17402.224999999999,10432.636,14457.835999999999,8339.4320000000007,12112.075000000001,7275.3630000000003,11990.929,6320.9260000000004,12911.305,7427.9970000000003,13219.659,6716.1580000000004,12138.111999999999,7081.0450000000001,15192.348,8924.384,18717.035,12263.111000000001,23373.268,15591.244000000001,22578.789000000001,15120.728999999999,18782.715,11880.103999999999,17945.254000000001,11080.370999999999,14474.411,8638.0859999999993,12446.925999999999,7984.7359999999999,12721.456,7168.7290000000003,13230.448,8039.5209999999997,13484.628000000001,7318.4629999999997,12668.797,7835.0680000000002,15201.050999999999,8929.4969999999994,18725.384999999998,12268.58,23381.559000000001,15596.773999999999,22587.061000000002,15126.272000000001,18791.175999999999,11885.456,17953.794999999998,11085.645,14483.063,8643.2510000000002,12455.341,7990.1329999999998,12730.289000000001,7173.7079999999996,13239.039000000001,8044.7420000000002,13493.584999999999,7323.3220000000001,12677.332,7840.348,15845.125,9307.8430000000008,20036.625,13127.688,24354.289000000001,16245.635,23648.203000000001,15836.906000000001,20833.865000000002,13177.462,19557.396000000001,12075.795,16163.477000000001,9646.0910000000003,13675.103999999999,8772.6149999999998,13917.075999999999,7842.4790000000003,14749.157999999999,8962.3709999999992,15123.226000000001,8207.7720000000008,14137.699000000001,8743.5159999999996,16126.029,9472.8539999999994,20306.043000000001,13304.206,24621.826000000001,16424.101999999999,23915.285,16015.766,20681.294999999998,13080.960999999999,19833.026999999998,12245.984,16442.726999999999,9812.7430000000004,13946.656000000001,8946.8160000000007,14202.141,8003.1170000000002,15026.438,9130.86,15412.246999999999,8364.6329999999998,14413.188,8913.8940000000002,16406.936000000002,9637.8639999999996,20575.463,13480.724,24889.366999999998,16602.562999999998,24182.365000000002,16194.625,20954.403999999999,13253.700999999999,20108.657999999999,12416.175999999999,16721.974999999999,9979.3950000000004,14218.209000000001,9121.02,14487.206,8163.7560000000003,15303.718999999999,9299.3520000000008,15701.267,8521.49,14688.678,9084.2720000000008,16687.842000000001,9802.8760000000002,20844.881000000001,13657.24,25156.907999999999,16781.026999999998,24449.445,16373.486000000001,21227.511999999999,13426.441000000001,20384.289000000001,12586.365,17001.226999999999,10146.047,14489.763999999999,9295.2209999999995,14772.272000000001,8324.3940000000002,15580.998,9467.8420000000006,15990.286,8678.35,14964.17,9254.65,16968.748,9967.8860000000004,21114.298999999999,13833.76,25424.445,16959.490000000002,24716.523000000001,16552.346000000001,21926.303,13868.427,20659.923999999999,12756.555,17280.476999999999,10312.698,14761.314,9469.4230000000007,15057.337,8485.0319999999992,15858.279,9636.33,16279.307000000001,8835.2080000000005,15239.659,9425.027,17249.651999999998,10132.898999999999,21383.713,14010.279,25691.986000000001,17137.955000000002,24983.605,16731.203000000001,21773.73,13771.924000000001,20935.553,12926.744000000001,17559.726999999999,10479.352000000001,15032.869000000001,9643.6260000000002,15342.4,8645.6720000000005,16135.558000000001,9804.8209999999999,16568.328000000001,8992.0669999999991,15515.15,9595.4060000000009,17530.557000000001,10297.91,21653.131000000001,14186.797,25959.525000000001,17316.419999999998,25250.684000000001,16910.065999999999,22046.838,13944.668,21211.186000000002,13096.936,17838.976999999999,10646.003000000001,15304.422,9817.8269999999993,15627.466,8806.3089999999993,16412.84,9973.3119999999999,16857.348000000002,9148.9259999999995,15790.64,9765.7829999999994,17811.465,10462.922,21922.550999999999,14363.314,26227.065999999999,17494.881000000001,25517.768,17088.925999999999,22319.945,14117.41,21486.817999999999,13267.123,18118.228999999999,10812.653,15575.976000000001,9992.0280000000002,15912.53,8966.9470000000001,16690.118999999999,10141.800999999999,17146.368999999999,9305.7839999999997,16066.130999999999,9936.1620000000003,18092.368999999999,10627.932000000001,22191.969000000001,14539.835999999999,26494.603999999999,17673.346000000001,25784.846000000001,17267.785,23018.734,14559.396000000001,21762.447,13437.313,18397.476999999999,10979.307000000001,15847.528,10166.232,16197.594999999999,9127.5859999999993,16967.398000000001,10310.290999999999,17435.388999999999,9462.6440000000002,16341.62,10106.539000000001,18373.275000000001,10792.944,22461.386999999999,14716.351000000001,26762.146000000001,17851.809000000001,26051.921999999999,17446.646000000001,22866.162,14462.894,22038.080000000002,13607.504000000001,18676.728999999999,11145.958000000001,16119.082,10340.433999999999,16482.662,9288.223,17244.678,10478.781000000001,17724.407999999999,9619.5020000000004,16617.107,10276.916999999999,18654.18,10957.954,22730.803,14892.868,27029.686000000002,18030.273000000001,26319.006000000001,17625.506000000001,23139.273000000001,14635.636,22313.710999999999,13777.695,18955.978999999999,11312.608,16390.634999999998,10514.636,16767.724999999999,9448.8629999999994,17521.958999999999,10647.271000000001,18013.43,9776.36,16892.599999999999,10447.296,18935.085999999999,11122.965,23000.221000000001,15069.39,27297.224999999999,18208.736000000001,26586.083999999999,17804.368999999999,23412.381000000001,14808.376,22589.344000000001,13947.883,19235.228999999999,11479.262000000001,16662.188999999998,10688.838,17052.789000000001,9609.5020000000004,17799.238000000001,10815.761,18302.449000000001,9933.2189999999991,17168.09,10617.672,null,298413.12599999999,303186.75400000002,317460.62100000004,317626.40400000004,343987.41600000003,348642.83799999999,353993.185,359343.533,365388.7969999999,370044.2190000001,375394.571,380744.91800000001,386790.18300000008,391445.60100000014,396795.95299999992,402146.29800000001]
[0,10306,"Pend Oreille County PUD  #1",36513.777000000002,27477.627,38508.25,31401.965,42366.995999999999,34668.925999999999,42207.722999999998,34152.601999999999,38449.269999999997,29651.023000000001,38600.379000000001,29157.701000000001,34291.972999999998,26172.168000000001,32873.245999999999,27041.636999999999,32467.313999999998,24697.078000000001,40181.733999999997,33108.101999999999,40648.792999999998,30077.851999999999,36225.133000000002,30168.535,35795.25,26774.18,36485.968999999997,29934.84,41201.038999999997,33609.733999999997,41109.281000000003,33407.983999999997,37055.652000000002,28674.184000000001,38511.027000000002,29007.002,34930.858999999997,26464.778999999999,31910.146000000001,26371.423999999999,30885.794999999998,23424.726999999999,31009.726999999999,25486.822,32102.824000000001,23823.219000000001,30292.268,25088.550999999999,35770.601999999999,26798.828000000001,36493.190999999999,29927.615000000002,41249.241999999998,33561.531000000003,41109.281000000003,33407.983999999997,37055.652000000002,28674.184000000001,38511.027000000002,29007.002,34930.858999999997,26464.778999999999,31910.146000000001,26371.423999999999,30888.303,23422.219000000001,30941.474999999999,25555.076000000001,32154.386999999999,23771.655999999999,30302.421999999999,25078.395,11581.088,8676.3850000000002,14424.266,11829.162,18138.037,14757.609,18230.883000000002,14815.561,15500.911,11994.821,15139.834999999999,11403.521000000001,12065.129000000001,9140.9439999999995,9439.0609999999997,7800.7,8207.3240000000005,6223.5129999999999,8101.6260000000002,6691.2669999999998,8294.3169999999991,6131.9679999999998,7909.1270000000004,6545.6220000000003,46861.281000000003,35206.828000000001,48356.902000000002,39590.815999999999,53226.093999999997,43377.714999999997,50335.358999999997,40881.93,46847.75,36281.25,47505.934000000001,35532.796999999999,42357.675999999999,32271.241999999998,42081.292999999998,34008.343999999997,40409.504000000001,30458.223000000002,40254.847999999998,33363.027000000002,41872.508000000002,30871.655999999999,38393.050999999999,31711.107,45109.516000000003,33924.995999999999,46750.472999999998,38260.476999999999,51606.66,41960.813000000002,50426.862999999998,40956.262000000002,45426.004000000001,35180.059000000001,47600.66,35603.858999999997,42451.766000000003,32342.932000000001,42172.972999999998,34082.461000000003,40503.957000000002,30529.701000000001,40345.483999999997,33438.120999999999,41967.866999999998,30942.076000000001,38483.883000000002,31786.063999999998,45204.129000000001,33996.082000000002,46841.641000000003,38335.112999999998,51698.038999999997,42035.277000000002,50518.362999999998,41030.605000000003,45519.491999999998,35252.410000000003,47695.383000000002,35674.921999999999,42545.847999999998,32414.623,42264.644999999997,34156.582000000002,40598.398000000001,30601.173999999999,40436.116999999998,33513.230000000003,42063.222999999998,31012.504000000001,38574.707000000002,31861.016,45298.745999999999,34067.163999999997,46932.815999999999,38409.754000000001,51789.41,42109.75,34060.434000000001,27660.173999999999,30074.048999999999,23299.824000000001,30754.143,22965.51,26750.578000000001,20379.523000000001,25497.440999999999,20599.807000000001,16080.313,12045.668,15844.748,13136.444,16467.780999999999,12109.316000000001,15468.571,12793.304,19197.728999999999,14457.491,22601.261999999999,18489.002,26720.294999999998,21679.15,17602.490000000002,14289.75,15033.915000000001,11661.843000000001,13812.901,10256.099,10955.306,8344.4220000000005,8730.2420000000002,7043.0370000000003,7970.5810000000001,5908.1469999999999,7708.0469999999996,6394.2510000000002,7999.5349999999999,5855.2020000000002,7827.0820000000003,6487.3729999999996,10560.46,7968.3230000000003,14551.526,11898.513000000001,18424.835999999999,14918.596,17693.995999999999,14364.089,14722.093000000001,11419.583000000001,13907.623,10327.159,11049.391,8416.1090000000004,8821.9159999999993,7117.1589999999997,8065.0309999999999,5979.6270000000004,7798.6809999999996,6469.3509999999997,8094.8879999999999,5925.625,7917.9089999999997,6562.3249999999998,10655.076999999999,8039.4080000000004,14642.700999999999,11973.156999999999,18516.217000000001,14993.066000000001,17785.495999999999,14438.422,14815.588,11491.933000000001,14002.344999999999,10398.221,11143.476000000001,8487.7990000000009,8913.5920000000006,7191.2809999999999,8159.4740000000002,6051.1019999999999,7889.3209999999999,6544.4570000000003,8190.2470000000003,5996.05,8008.7349999999997,6637.2759999999998,10749.688,8110.4889999999996,14733.868,12047.800999999999,18607.592000000001,15067.534,17876.998,14512.757,14909.075999999999,11564.28,14097.073,10469.285,11237.566000000001,8559.49,9005.2720000000008,7265.4059999999999,8253.9179999999997,6122.5780000000004,7979.9549999999999,6619.5569999999998,8285.6,6066.4719999999998,8099.5609999999997,6712.2290000000003,10844.298000000001,8181.5709999999999,14825.037,12122.44,18698.969000000001,15142.001,17968.495999999999,14587.092000000001,15407.875,11951.235000000001,14191.795,10540.347,11331.652,8631.1790000000001,9096.9459999999999,7339.5290000000005,8348.3649999999998,6194.058,8070.5889999999999,6694.6580000000004,8380.9539999999997,6136.8940000000002,8190.3919999999998,6787.1850000000004,10938.909,8252.652,14916.205,12197.083000000001,18790.342000000001,15216.468999999999,18060.002,14661.431,15096.058000000001,11708.98,14286.518,10611.406999999999,11425.739,8702.866,9188.6219999999994,7413.65,8442.81,6265.5339999999997,8161.2240000000002,6769.759,8476.3119999999999,6207.32,8281.2189999999991,6862.1369999999997,11033.527,8323.7360000000008,15007.379000000001,12271.727000000001,18881.721000000001,15290.941000000001,18151.502,14735.763999999999,15189.548000000001,11781.325999999999,14381.243,10682.474,11519.829,8774.5580000000009,9280.2970000000005,7487.7709999999997,8537.2530000000006,6337.01,8251.8619999999992,6844.8649999999998,8571.6659999999993,6277.7420000000002,8372.0460000000003,6937.0889999999999,11128.138000000001,8394.8169999999991,15098.548000000001,12346.369000000001,18973.096000000001,15365.406999999999,18243.002,14810.099,15283.034,11853.674000000001,14475.967000000001,10753.532999999999,11613.916999999999,8846.2450000000008,9371.9779999999992,7561.8980000000001,8631.6959999999999,6408.4840000000004,8342.4969999999994,6919.9660000000003,8667.018,6348.1639999999998,8462.8770000000004,7012.0450000000001,null,811109.80399999989,753357.28300000005,753357.28,263042.67699999997,962057.13499999978,951853.92700000026,953843.52300000016,634595.26799999981,297025.152,252974.80900000007,254964.44099999996,256954.04499999998,259663.55700000003,260933.24800000005,262922.87599999993,264912.46899999998]
[0,10352,"Skamania County PUD #1",6757.7529999999997,3550.6509999999998,7455.07,5112.33,9684.1810000000005,6170.61,9112.6360000000004,6300.1909999999998,8346.9110000000001,4909.1729999999998,7737.3609999999999,4401.134,6915.8239999999996,3909.2750000000001,6059.8270000000002,3832.3960000000002,5801.4650000000001,3016.5790000000002,5645.5039999999999,3516.4780000000001,6253.2629999999999,3180.2919999999999,5734.5630000000001,3258.0859999999998,6389.6469999999999,3681.0920000000001,7606.6419999999998,4743.9009999999998,9555.5540000000001,6092.7240000000002,8974.0120000000006,6214.49,7896.1379999999999,4706.28,7572.6959999999999,4300.3890000000001,6515.7830000000004,4051.431,6097.3450000000003,3538.6039999999998,5642.5050000000001,2944.6190000000001,5478.2449999999999,3404.721,6082.7790000000005,3076.489,5582.3010000000004,3154.5970000000002,6402.4279999999999,3688.4540000000002,7621.8559999999998,4753.3890000000001,9233.5949999999993,6445.9790000000003,9323.009,5895.87,7911.93,4715.6930000000002,7587.8410000000003,4308.99,6528.8149999999996,4059.5329999999999,6109.5389999999998,3545.6819999999998,5653.7910000000002,2950.509,5489.201,3411.53,6094.9449999999997,3082.6410000000001,5396.6880000000001,3357.683,6635.1729999999998,3475.89,7637.1,4762.8959999999997,9252.0619999999999,6458.8720000000003,9341.652,5907.6629999999996,7927.7520000000004,4725.125,7343.3639999999996,4577.2610000000004,6780.3490000000002,3829.1759999999999,6121.759,3552.7730000000001,5471.308,3150.2,5694.1809999999996,3224.3530000000001,6107.1350000000002,3088.8069999999998,5407.48,3364.3989999999999,6566.8410000000003,3432.9250000000002,7693.4269999999997,4804.9650000000001,9307.9150000000009,6502.848,9413.2469999999994,5970.0280000000002,8393.0349999999999,4923.1970000000001,7441.4449999999997,4645.2839999999997,6784.0050000000001,3814.748,5799.44,3682.056,5591.5630000000001,2907.6979999999999,5735.6570000000002,3233.6239999999998,5904.8919999999998,3300.4079999999999,5516.3010000000004,3143.1469999999999,6566.8410000000003,3432.9250000000002,7396.0709999999999,5102.3209999999999,9672.4480000000003,6138.3149999999996,9058.5689999999995,6324.7060000000001,8058.3540000000003,4798.6989999999996,7720.4920000000002,4366.2370000000001,6784.0050000000001,3814.748,5799.44,3682.056,5591.5630000000001,2907.6979999999999,5735.6570000000002,3233.6239999999998,5904.8919999999998,3300.4079999999999,5516.3010000000004,3143.1469999999999,6336.2860000000001,3663.48,7693.4269999999997,4804.9650000000001,9672.4480000000003,6138.3149999999996,9058.5689999999995,6324.7060000000001,8058.3540000000003,4798.6989999999996,7720.4920000000002,4366.2370000000001,6784.0050000000001,3814.748,5799.44,3682.056,5591.5630000000001,2907.6979999999999,5528.86,3440.42,6117.1289999999999,3088.1709999999998,5516.3010000000004,3143.1469999999999,6336.2860000000001,3663.48,7693.4269999999997,4804.9650000000001,9672.4480000000003,6138.3149999999996,9058.5689999999995,6324.7060000000001,8058.3540000000003,4798.6989999999996,7720.4920000000002,4366.2370000000001,6531.4949999999999,4067.2579999999998,6018.0460000000003,3463.45,5591.5630000000001,2907.6979999999999,5528.86,3440.42,6117.1289999999999,3088.1709999999998,5516.3010000000004,3143.1469999999999,6336.2860000000001,3663.48,7693.4269999999997,4804.9650000000001,9307.9150000000009,6502.848,9413.2469999999994,5970.0280000000002,8393.0349999999999,4923.1970000000001,7441.4449999999997,4645.2839999999997,6784.0050000000001,3814.748,6018.0460000000003,3463.45,5389.0709999999999,3110.19,5735.6570000000002,3233.6239999999998,6117.1289999999999,3088.1709999999998,5309.9939999999997,3349.4540000000002,6566.8410000000003,3432.9250000000002,7693.4269999999997,4804.9650000000001,9307.9150000000009,6502.848,9413.2469999999994,5970.0280000000002,8058.3540000000003,4798.6989999999996,7441.4449999999997,4645.2839999999997,6784.0050000000001,3814.748,6018.0460000000003,3463.45,5389.0709999999999,3110.19,5735.6570000000002,3233.6239999999998,5904.8919999999998,3300.4079999999999,5516.3010000000004,3143.1469999999999,6566.8410000000003,3432.9250000000002,7396.0709999999999,5102.3209999999999,9672.4480000000003,6138.3149999999996,9413.2469999999994,5970.0280000000002,8058.3540000000003,4798.6989999999996,7441.4449999999997,4645.2839999999997,6784.0050000000001,3814.748,5799.44,3682.056,5591.5630000000001,2907.6979999999999,5735.6570000000002,3233.6239999999998,5904.8919999999998,3300.4079999999999,5516.3010000000004,3143.1469999999999,6566.8410000000003,3432.9250000000002,7396.0709999999999,5102.3209999999999,9672.4480000000003,6138.3149999999996,9058.5689999999995,6324.7060000000001,8058.3540000000003,4798.6989999999996,7720.4920000000002,4366.2370000000001,6784.0050000000001,3814.748,5799.44,3682.056,5591.5630000000001,2907.6979999999999,5735.6570000000002,3233.6239999999998,5904.8919999999998,3300.4079999999999,5516.3010000000004,3143.1469999999999,6336.2860000000001,3663.48,7693.4269999999997,4804.9650000000001,9672.4480000000003,6138.3149999999996,9058.5689999999995,6324.7060000000001,8393.0349999999999,4923.1970000000001,7720.4920000000002,4366.2370000000001,6531.4949999999999,4067.2579999999998,6018.0460000000003,3463.45,5591.5630000000001,2907.6979999999999,5528.86,3440.42,6117.1289999999999,3088.1709999999998,5516.3010000000004,3143.1469999999999,6336.2860000000001,3663.48,7693.4269999999997,4804.9650000000001,9307.9150000000009,6502.848,9413.2469999999994,5970.0280000000002,8058.3540000000003,4798.6989999999996,7720.4920000000002,4366.2370000000001,6531.4949999999999,4067.2579999999998,6018.0460000000003,3463.45,5591.5630000000001,2907.6979999999999,5528.86,3440.42,6117.1289999999999,3088.1709999999998,5309.9939999999997,3349.4540000000002,6566.8410000000003,3432.9250000000002,7693.4269999999997,4804.9650000000001,9307.9150000000009,6502.848,9413.2469999999994,5970.0280000000002,8058.3540000000003,4798.6989999999996,7441.4449999999997,4645.2839999999997,6784.0050000000001,3814.748,6018.0460000000003,3463.45,5389.0709999999999,3110.19,5735.6570000000002,3233.6239999999998,6117.1289999999999,3088.1709999999998,5309.9939999999997,3349.4540000000002,6566.8410000000003,3432.9250000000002,7693.4269999999997,4804.9650000000001,9307.9150000000009,6502.848,9413.2469999999994,5970.0280000000002,8058.3540000000003,4798.6989999999996,7441.4449999999997,4645.2839999999997,6784.0050000000001,3814.748,6018.0460000000003,3463.45,5389.0709999999999,3110.19,5735.6570000000002,3233.6239999999998,5904.8919999999998,3300.4079999999999,5516.3010000000004,3143.1469999999999,null,136661.55300000001,133302.984,133569.59099999999,133836.73000000001,134508.696,134049.51699999999,134049.516,134049.516,134508.696,134049.51699999999,134049.51699999999,134049.51699999999,134508.69499999998,134049.516,134049.51700000002,134049.51699999999]
[0,10379,"Steilacoom, Town of",2007.6479999999999,1200.9269999999999,2499.0509999999999,1720.047,2789.0189999999998,1817.6969999999999,2838.4859999999999,1952.644,2572.473,1647.9559999999999,2314.011,1448.7560000000001,2057.8879999999999,1299.721,1721.09,1188.4100000000001,1602.31,980.06700000000001,1536.0640000000001,1060.6769999999999,1609.5619999999999,1003.852,1605.546,1039.0550000000001,1988.066,1189.213,2471.3530000000001,1700.9829999999999,2757.116,1796.905,2805.5940000000001,1930.018,2466.7510000000002,1580.229,2289.549,1433.441,2037.31,1286.7239999999999,1705.2850000000001,1177.4970000000001,1588.8389999999999,971.827,1523.0909999999999,1051.72,1595.8989999999999,995.33,1591.787,1030.1510000000001,1999.2139999999999,1195.8820000000001,2481.9059999999999,1708.2460000000001,2767.9029999999998,1803.9349999999999,2816.15,1937.279,2477.6109999999999,1587.1859999999999,2300.5059999999999,1440.3009999999999,2048.2289999999998,1293.6199999999999,1715.8240000000001,1184.7739999999999,1599.894,978.58900000000006,1533.63,1058.9970000000001,1606.8720000000001,1002.173,1602.604,1037.1510000000001,2010.3620000000001,1202.55,2492.4589999999998,1715.51,2778.6889999999999,1810.9649999999999,2826.7060000000001,1944.54,2488.471,1594.143,2311.4630000000002,1447.1610000000001,2059.1489999999999,1300.5170000000001,1726.3630000000001,1192.0519999999999,1610.9480000000001,985.351,1544.1690000000001,1066.2739999999999,1617.8440000000001,1009.0170000000001,1613.42,1044.1510000000001,1988.2080000000001,1189.297,2442.241,1680.9459999999999,2789.895,1818.268,2783.4650000000001,1914.7950000000001,2525.8789999999999,1618.11,2297.8220000000001,1438.6210000000001,2028.6479999999999,1281.2539999999999,1619.9860000000001,1118.604,1511.3119999999999,924.41,1524.981,1053.027,1597.713,996.46,1513.6189999999999,979.56399999999996,1998.713,1195.58,2452.1849999999999,1687.79,2800.0590000000002,1824.8910000000001,2793.4110000000001,1921.636,2459.98,1575.894,2308.1460000000002,1445.085,2038.9369999999999,1287.752,1629.42,1125.1189999999999,1521.2080000000001,930.46299999999997,1534.912,1059.884,1608.0519999999999,1002.909,1523.3009999999999,985.83,2009.2170000000001,1201.864,2462.1280000000002,1694.634,2810.223,1831.5160000000001,2803.3560000000002,1928.4780000000001,2470.212,1582.4490000000001,2318.4690000000001,1451.548,2049.2260000000001,1294.251,1638.854,1131.633,1531.1030000000001,936.51599999999996,1544.8420000000001,1066.742,1618.3910000000001,1009.357,1532.9829999999999,992.096,2019.721,1208.1469999999999,2472.0720000000001,1701.4780000000001,2820.386,1838.14,2813.3020000000001,1935.32,2480.4450000000002,1589.0050000000001,2328.7930000000001,1458.0119999999999,2059.5149999999999,1300.749,1648.288,1138.1469999999999,1540.999,942.56799999999998,1554.7719999999999,1073.5989999999999,1628.73,1015.8049999999999,1542.665,998.36199999999997,2030.2249999999999,1214.43,2482.0149999999999,1708.3219999999999,2830.55,1844.7639999999999,2823.248,1942.162,2566.8090000000002,1644.3309999999999,2339.1170000000002,1464.4760000000001,2069.8040000000001,1307.248,1657.722,1144.6610000000001,1550.894,948.62099999999998,1564.703,1080.4559999999999,1639.069,1022.253,1552.347,1004.628,2040.73,1220.7139999999999,2491.9589999999998,1715.1659999999999,2840.7139999999999,1851.3879999999999,2833.194,1949.0039999999999,2500.91,1602.115,2349.442,1470.9390000000001,2080.0940000000001,1313.7460000000001,1667.1559999999999,1151.175,1560.79,954.67399999999998,1574.633,1087.3130000000001,1649.4090000000001,1028.702,1562.03,1010.894,2051.2339999999999,1226.9970000000001,2501.9029999999998,1722.01,2850.877,1858.0119999999999,2843.14,1955.846,2511.143,1608.67,2359.7649999999999,1477.403,2090.3829999999998,1320.2449999999999,1676.59,1157.6890000000001,1570.6849999999999,960.726,1584.5640000000001,1094.17,1659.7470000000001,1035.1500000000001,1571.712,1017.16,2061.7379999999998,1233.28,2511.846,1728.854,2861.0410000000002,1864.636,2853.0859999999998,1962.6880000000001,2521.375,1615.2249999999999,2370.09,1483.867,2100.672,1326.7429999999999,1686.0239999999999,1164.203,1580.5809999999999,966.779,1594.4939999999999,1101.027,1670.087,1041.598,1581.394,1023.426,2072.2429999999999,1239.5640000000001,2521.79,1735.6980000000001,2871.2040000000002,1871.26,2863.0320000000002,1969.53,2607.7399999999998,1670.5509999999999,2380.4140000000002,1490.3309999999999,2110.9609999999998,1333.242,1695.4580000000001,1170.7180000000001,1590.4760000000001,972.83199999999999,1604.424,1107.884,1680.4259999999999,1048.047,1591.076,1029.692,2082.7469999999998,1245.847,2531.7339999999999,1742.5419999999999,2881.3679999999999,1877.884,2872.9769999999999,1976.3720000000001,2541.84,1628.335,2390.7370000000001,1496.7940000000001,2121.25,1339.74,1704.8920000000001,1177.232,1600.3710000000001,978.88400000000001,1614.355,1114.741,1690.7650000000001,1054.4949999999999,1600.758,1035.9580000000001,2093.2510000000002,1252.1310000000001,2541.6770000000001,1749.386,2891.5320000000002,1884.508,2882.9229999999998,1983.2139999999999,2552.0729999999999,1634.89,2401.0619999999999,1503.258,2131.54,1346.239,1714.326,1183.7460000000001,1610.2670000000001,984.93700000000001,1624.2850000000001,1121.598,1701.104,1060.943,1610.44,1042.2239999999999,2103.7550000000001,1258.414,2551.6210000000001,1756.23,2901.6959999999999,1891.133,2892.8690000000001,1990.056,2562.3049999999998,1641.4449999999999,2411.3850000000002,1509.722,2141.8290000000002,1352.7370000000001,1723.76,1190.26,1620.162,990.99,1634.2159999999999,1128.4559999999999,1711.443,1067.3910000000001,1620.1220000000001,1048.49,null,41512.957000000002,40964.677999999993,41178.47600000001,41392.273999999998,40637.125000000007,40711.156999999999,40910.088000000003,41109.020000000004,41432.854999999996,41506.890999999996,41705.821000000004,41904.754000000001,42228.593000000001,42302.618000000009,42501.554000000011,42700.487000000001]
[0,10440,"Wahkiakum County PUD #1",2009.7950000000001,1161.789,2569.9870000000001,1926.335,3175.4609999999998,2121.4929999999999,2932.9479999999999,2178.087,2698.904,1706.172,2547.4079999999999,1543.3309999999999,2162.136,1328.63,1654.0540000000001,1181.4860000000001,1619.9349999999999,954.36,1477.62,1014.455,1603.9290000000001,891.36900000000003,1656.0329999999999,1048.075,1940.259,1231.325,2671.7109999999998,1824.6110000000001,3175.4609999999998,2121.4929999999999,2932.9479999999999,2178.087,2593.5390000000002,1659.6379999999999,2547.4079999999999,1543.3309999999999,2083.0520000000001,1407.7139999999999,1716.222,1119.318,1619.9349999999999,954.36,1477.62,1014.455,1603.9290000000001,891.36900000000003,1656.0329999999999,1048.075,1962.4970000000001,1243.481,2683.491,1829.5409999999999,3059.3510000000001,2244.7739999999999,3043.0259999999998,2062.6309999999999,2598.375,1660.1990000000001,2552.2820000000002,1544.8610000000001,2102.6750000000002,1420.913,1721.806,1122.231,1615.6489999999999,950.76499999999999,1479.7719999999999,1014.513,1602.367,889.32899999999995,1594.703,1108.3599999999999,2033.3810000000001,1172.597,2683.491,1829.5409999999999,3059.3510000000001,2244.7739999999999,3043.0259999999998,2062.6309999999999,2598.375,1660.1990000000001,2461.5720000000001,1635.5709999999999,2183.1790000000001,1340.41,1721.806,1122.231,1557.0139999999999,1009.4,1534.92,959.36400000000003,1602.367,889.32899999999995,1594.703,1108.3599999999999,2042.5139999999999,1163.4639999999999,2678.7089999999998,1834.3230000000001,3060.8290000000002,2243.2959999999998,3040.02,2065.636,2694.0030000000002,1716.662,2436.8820000000001,1660.261,2174.6480000000001,1348.94,1655.4929999999999,1188.5440000000001,1620.8779999999999,945.53599999999994,1541.3889999999999,952.89499999999998,1549.886,941.81,1661.9670000000001,1041.095,2042.5139999999999,1163.4639999999999,2563.7449999999999,1949.287,3191.768,2112.357,2913.9810000000002,2191.6759999999999,2585.9639999999999,1672.61,2538.1610000000001,1558.982,2174.6480000000001,1348.94,1655.4929999999999,1188.5440000000001,1620.8779999999999,945.53599999999994,1541.3889999999999,952.89499999999998,1549.886,941.81,1661.9670000000001,1041.095,1963.3710000000001,1242.607,2678.7089999999998,1834.3230000000001,3191.768,2112.357,2913.9810000000002,2191.6759999999999,2585.9639999999999,1672.61,2538.1610000000001,1558.982,2174.6480000000001,1348.94,1655.4929999999999,1188.5440000000001,1620.8779999999999,945.53599999999994,1479.8150000000001,1014.4690000000001,1611.3969999999999,880.29899999999998,1661.9670000000001,1041.095,1963.3710000000001,1242.607,2678.7089999999998,1834.3230000000001,3191.768,2112.357,2913.9810000000002,2191.6759999999999,2585.9639999999999,1672.61,2538.1610000000001,1558.982,2084.7649999999999,1438.8230000000001,1725.702,1118.335,1620.8779999999999,945.53599999999994,1479.8150000000001,1014.4690000000001,1611.3969999999999,880.29899999999998,1661.9670000000001,1041.095,1963.3710000000001,1242.607,2678.7089999999998,1834.3230000000001,3060.8290000000002,2243.2959999999998,3040.02,2065.636,2694.0030000000002,1716.662,2436.8820000000001,1660.261,2174.6480000000001,1348.94,1725.702,1118.335,1555.4110000000001,1011.003,1541.3889999999999,952.89499999999998,1611.3969999999999,880.29899999999998,1593.0150000000001,1110.048,2042.5139999999999,1163.4639999999999,2678.7089999999998,1834.3230000000001,3060.8290000000002,2243.2959999999998,3040.02,2065.636,2585.9639999999999,1672.61,2436.8820000000001,1660.261,2174.6480000000001,1348.94,1725.702,1118.335,1555.4110000000001,1011.003,1541.3889999999999,952.89499999999998,1549.886,941.81,1661.9670000000001,1041.095,2042.5139999999999,1163.4639999999999,2563.7449999999999,1949.287,3191.768,2112.357,3040.02,2065.636,2585.9639999999999,1672.61,2436.8820000000001,1660.261,2174.6480000000001,1348.94,1655.4929999999999,1188.5440000000001,1620.8779999999999,945.53599999999994,1541.3889999999999,952.89499999999998,1549.886,941.81,1661.9670000000001,1041.095,2042.5139999999999,1163.4639999999999,2563.7449999999999,1949.287,3191.768,2112.357,2913.9810000000002,2191.6759999999999,2585.9639999999999,1672.61,2538.1610000000001,1558.982,2174.6480000000001,1348.94,1655.4929999999999,1188.5440000000001,1620.8779999999999,945.53599999999994,1541.3889999999999,952.89499999999998,1549.886,941.81,1661.9670000000001,1041.095,1963.3710000000001,1242.607,2678.7089999999998,1834.3230000000001,3191.768,2112.357,2913.9810000000002,2191.6759999999999,2694.0030000000002,1716.662,2538.1610000000001,1558.982,2084.7649999999999,1438.8230000000001,1725.702,1118.335,1620.8779999999999,945.53599999999994,1479.8150000000001,1014.4690000000001,1611.3969999999999,880.29899999999998,1661.9670000000001,1041.095,1963.3710000000001,1242.607,2678.7089999999998,1834.3230000000001,3060.8290000000002,2243.2959999999998,3040.02,2065.636,2585.9639999999999,1672.61,2538.1610000000001,1558.982,2084.7649999999999,1438.8230000000001,1725.702,1118.335,1620.8779999999999,945.53599999999994,1479.8150000000001,1014.4690000000001,1611.3969999999999,880.29899999999998,1593.0150000000001,1110.048,2042.5139999999999,1163.4639999999999,2678.7089999999998,1834.3230000000001,3060.8290000000002,2243.2959999999998,3040.02,2065.636,2585.9639999999999,1672.61,2436.8820000000001,1660.261,2174.6480000000001,1348.94,1725.702,1118.335,1555.4110000000001,1011.003,1541.3889999999999,952.89499999999998,1611.3969999999999,880.29899999999998,1593.0150000000001,1110.048,2042.5139999999999,1163.4639999999999,2678.7089999999998,1834.3230000000001,3060.8290000000002,2243.2959999999998,3040.02,2065.636,2585.9639999999999,1672.61,2436.8820000000001,1660.261,2174.6480000000001,1348.94,1725.702,1118.335,1555.4110000000001,1011.003,1541.3889999999999,952.89499999999998,1549.886,941.81,1661.9670000000001,1041.095,null,43163.792000000001,43011.892999999996,43107.591999999997,43107.592000000004,43259.679999999993,43107.589999999989,43107.589999999989,43107.59,43259.680999999997,43107.588999999993,43107.588999999993,43107.589999999989,43259.680999999997,43107.59,43107.59,43107.588999999993]
[0,10706,"Port of Seattle - SETAC In'tl. Airport",6887.6989999999996,4870.1040000000003,6290.6459999999997,4998.4189999999999,6618.0709999999999,5127.6109999999999,6560.6970000000001,5165.7330000000002,6272.0349999999999,4573.2870000000003,6639.5550000000003,4800.9080000000004,6492.0110000000004,4633.5320000000002,6567.9830000000002,5162.3119999999999,6804.0959999999995,4836.5230000000001,7245.2839999999997,5490.2870000000003,7594.4960000000001,5383.585,6726.8040000000001,5231.6559999999999,6836.1059999999998,4835.5550000000003,6243.6189999999997,4957.1400000000003,6567.0940000000001,5090.8599999999997,6436.6310000000003,5076.2139999999999,5943.7359999999999,4339.2510000000002,6519.6480000000001,4713.9660000000003,6381.2079999999996,4560.1549999999997,6453.8440000000001,5080.875,6693.0230000000001,4754.6369999999997,7132.8580000000002,5410.3230000000003,7490.8559999999998,5308.4939999999997,6618.5370000000003,5150.6610000000001,7034.7209999999995,5016.3389999999999,6444.683,5124.2169999999996,6777.4709999999995,5219.6890000000003,8146.152,6356.2209999999995,7475.3739999999998,5459.5230000000001,8149.9319999999998,5941.6379999999999,7975.0140000000001,5656.2979999999998,8001.5439999999999,6304.8469999999998,8215.2630000000008,5922.4359999999997,8616.0650000000005,6576.5,8958.5750000000007,6441.98,8119.9960000000001,6301.5320000000002,8286.1579999999994,5873.232,7691.38,6220.2839999999997,8133.5039999999999,6234.3969999999999,8146.152,6356.2209999999995,7475.3739999999998,5459.5230000000001,8149.9319999999998,5941.6379999999999,7975.0140000000001,5656.2979999999998,8001.5439999999999,6304.8469999999998,8215.2630000000008,5922.4359999999997,8616.0650000000005,6576.5,8958.5750000000007,6441.98,8119.9960000000001,6301.5320000000002,7244.8119999999999,5215.7169999999996,6708.3320000000003,5297.9219999999996,7027.9740000000002,5420.1819999999998,7004.8090000000002,5564.7209999999995,6715.8019999999997,4915.6670000000004,7668.6019999999999,5487.5870000000004,7542.23,5470.0119999999997,7647.5050000000001,6039.4470000000001,7918.7309999999998,5622.951,9183.3490000000002,7242.1819999999998,10085.9,7180.48,9035.5079999999998,7067.7889999999998,9226.7810000000009,6716.2619999999997,8608.3279999999995,6772.7820000000002,8996.67,7028.6379999999999,8929.8220000000001,7169.2430000000004,8334.4359999999997,6083.9170000000004,9219.1209999999992,6579.77,8845.3850000000002,6497.3540000000003,8999.7710000000006,7095.36,9272.6460000000006,6599.5339999999997,9566.9660000000003,7552.567,10142.463,7218.5559999999996,9087.2990000000009,7107.5820000000003,9281.4760000000006,6756.2049999999999,8660.8220000000001,6812,8996.67,7028.6379999999999,8929.8220000000001,7169.2430000000004,8334.4359999999997,6083.9170000000004,9219.1209999999992,6579.77,8845.3850000000002,6497.3540000000003,8999.7710000000006,7095.36,9272.6460000000006,6599.5339999999997,9566.9660000000003,7552.567,10142.463,7218.5559999999996,9087.2990000000009,7107.5820000000003,9281.4760000000006,6756.2049999999999,8660.8220000000001,6812,8996.67,7028.6379999999999,8929.8220000000001,7169.2430000000004,8334.4359999999997,6083.9170000000004,9219.1209999999992,6579.77,8845.3850000000002,6497.3540000000003,8999.7710000000006,7095.36,9272.6460000000006,6599.5339999999997,9566.9660000000003,7552.567,10142.463,7218.5559999999996,9087.2990000000009,7107.5820000000003,9281.4760000000006,6756.2049999999999,8660.8220000000001,6812,8996.67,7028.6379999999999,8929.8220000000001,7169.2430000000004,8632.0939999999991,6301.1989999999996,9219.1209999999992,6579.77,8845.3850000000002,6497.3540000000003,8999.7710000000006,7095.36,9272.6460000000006,6599.5339999999997,9566.9660000000003,7552.567,10142.463,7218.5559999999996,9087.2990000000009,7107.5820000000003,9281.4760000000006,6756.2049999999999,8660.8220000000001,6812,8996.67,7028.6379999999999,8929.8220000000001,7169.2430000000004,8334.4359999999997,6083.9170000000004,9219.1209999999992,6579.77,8845.3850000000002,6497.3540000000003,8999.7710000000006,7095.36,9272.6460000000006,6599.5339999999997,9566.9660000000003,7552.567,10142.463,7218.5559999999996,9087.2990000000009,7107.5820000000003,9281.4760000000006,6756.2049999999999,8660.8220000000001,6812,8996.67,7028.6379999999999,8929.8220000000001,7169.2430000000004,8334.4359999999997,6083.9170000000004,9219.1209999999992,6579.77,8845.3850000000002,6497.3540000000003,8999.7710000000006,7095.36,9272.6460000000006,6599.5339999999997,9566.9660000000003,7552.567,10142.463,7218.5559999999996,9087.2990000000009,7107.5820000000003,9281.4760000000006,6756.2049999999999,8660.8220000000001,6812,8996.67,7028.6379999999999,8929.8220000000001,7169.2430000000004,8334.4359999999997,6083.9170000000004,9219.1209999999992,6579.77,8845.3850000000002,6497.3540000000003,8999.7710000000006,7095.36,9272.6460000000006,6599.5339999999997,9566.9660000000003,7552.567,10142.463,7218.5559999999996,9087.2990000000009,7107.5820000000003,9281.4760000000006,6756.2049999999999,8660.8220000000001,6812,8996.67,7028.6379999999999,8929.8220000000001,7169.2430000000004,8632.0939999999991,6301.1989999999996,9219.1209999999992,6579.77,8845.3850000000002,6497.3540000000003,8999.7710000000006,7095.36,9272.6460000000006,6599.5339999999997,9566.9660000000003,7552.567,10142.463,7218.5559999999996,9087.2990000000009,7107.5820000000003,9281.4760000000006,6756.2049999999999,8660.8220000000001,6812,8996.67,7028.6379999999999,8929.8220000000001,7169.2430000000004,8334.4359999999997,6083.9170000000004,9219.1209999999992,6579.77,8845.3850000000002,6497.3540000000003,8999.7710000000006,7095.36,9272.6460000000006,6599.5339999999997,9566.9660000000003,7552.567,10142.463,7218.5559999999996,9087.2990000000009,7107.5820000000003,9281.4760000000006,6756.2049999999999,8660.8220000000001,6812,8996.67,7028.6379999999999,8929.8220000000001,7169.2430000000004,8334.4359999999997,6083.9170000000004,9219.1209999999992,6579.77,8845.3850000000002,6497.3540000000003,8999.7710000000006,7095.36,9272.6460000000006,6599.5339999999997,9566.9660000000003,7552.567,10142.463,7218.5559999999996,9087.2990000000009,7107.5820000000003,9281.4760000000006,6756.2049999999999,8660.8220000000001,6812,8996.67,7028.6379999999999,8929.8220000000001,7169.2430000000004,8334.4359999999997,6083.9170000000004,9219.1209999999992,6579.77,8845.3850000000002,6497.3540000000003,8999.7710000000006,7095.36,9272.6460000000006,6599.5339999999997,9566.9660000000003,7552.567,10142.463,7218.5559999999996,9087.2990000000009,7107.5820000000003,null,{"$f":"+SUM(D135:AA135)","v":140973.334},{"$f":"+SUM(AB135:AY135)","v":138595.291},{"$f":"+SUM(AZ135:BW135)","v":164236.01000000004},{"$f":"+SUM(BX135:CU135)","v":171057.84500000003},{"$f":"+SUM(CV135:DS135)","v":164308.21100000001},{"$f":"+SUM(DT135:EQ135)","v":191651.25300000003},{"$f":"+SUM(ER135:FO135)","v":191837.603},{"$f":"+SUM(FP135:GM135)","v":191837.603},{"$f":"+SUM(GN135:HK135)","v":192352.54300000001},{"$f":"+SUM(HL135:II135)","v":191837.603},{"$f":"+SUM(IJ135:JG135)","v":191837.603},{"$f":"+SUM(JH135:KE135)","v":191837.603},{"$f":"+SUM(KF135:LC135)","v":192352.54300000001},191837.603,191837.603,191837.603]
[0,11680,"Weiser, City of",2807.3490000000002,1503.732,2969.6950000000002,2067.5790000000002,3662.835,2301.2289999999998,3392.3159999999998,2350.375,3130.549,1854.627,2940.0010000000002,1634.67,2640.4740000000002,1445.58,2517.634,1571.7629999999999,2730.6819999999998,1394.7909999999999,3279.4769999999999,1965.3420000000001,3396.3429999999998,1667.2239999999999,2641.8969999999999,1477.662,2643.1179999999999,1562.6869999999999,3023.223,1913.0050000000001,3624.0990000000002,2272.3850000000002,3334.9389999999999,2313.5169999999998,2976.1219999999998,1783.4590000000001,2881.2950000000001,1595.002,2490.7689999999998,1510.0809999999999,2549.3339999999998,1437.98,2674.78,1359.5,3236.8090000000002,1938.9849999999999,3347.0889999999999,1636.443,2600.3130000000001,1449.0309999999999,2639.52,1558.556,3020.587,1902.316,3503.7719999999999,2416.518,3464.6779999999999,2179.998,2988.3090000000002,1791.001,2885.375,1597.63,2499.5239999999999,1515.4,2543.9259999999999,1434.8679999999999,2696.326,1370.7180000000001,3249.1129999999998,1945.528,3374.252,1650.2760000000001,2536.375,1567.1479999999999,2753.2370000000001,1469.124,3035.473,1911.7159999999999,3518.1390000000001,2426.4380000000001,3479.5709999999999,2189.3919999999998,3003.4810000000002,1800.116,2795.8249999999998,1711.4659999999999,2611.9769999999999,1427.2339999999999,2559.4319999999998,1443.6479999999999,2613.9290000000001,1477.4010000000001,3385.6579999999999,1833.27,3390.5419999999999,1658.2719999999999,2551.3710000000001,1576.4390000000001,2688.7750000000001,1441.5229999999999,2972.223,1885.646,3445.0459999999998,2399.71,3388.7420000000002,2180.6590000000001,3035.46,1804.107,2724.2829999999999,1683.289,2526.1959999999999,1400.472,2385.4229999999998,1506.7280000000001,2621.0630000000001,1358.557,3285.8229999999999,1809.0229999999999,3180.7869999999998,1739.0719999999999,2544.442,1430.0450000000001,2696.8319999999999,1445.8430000000001,2868.326,2001.9190000000001,3582.2530000000002,2274.8789999999999,3272.4679999999998,2309.31,2929.2379999999998,1766.3309999999999,2830.1,1589.8489999999999,2534.1579999999999,1404.886,2393.0079999999998,1511.519,2629.2150000000001,1362.7819999999999,3293.8049999999998,1813.4179999999999,3188.788,1743.4469999999999,2552.3649999999998,1434.498,2612.7289999999998,1542.3219999999999,2987.3670000000002,1895.2539999999999,3589.8220000000001,2279.6869999999999,3279.7240000000002,2314.4299999999998,2936.9580000000001,1770.9870000000001,2838.0239999999999,1594.3,2542.12,1409.3,2400.5929999999998,1516.31,2637.366,1367.0070000000001,3188.2330000000002,1931.366,3306.462,1638.1489999999999,2560.288,1438.951,2620.5120000000002,1546.9159999999999,2994.9389999999999,1900.058,3597.3919999999998,2284.4929999999999,3286.98,2319.5509999999999,2944.6790000000001,1775.6420000000001,2845.9479999999999,1598.752,2459.2350000000001,1504.5619999999999,2495.33,1433.9490000000001,2645.518,1371.232,3195.94,1936.0350000000001,3314.739,1642.249,2568.212,1443.404,2628.2939999999999,1551.51,3002.5120000000002,1904.8620000000001,3474.2249999999999,2420.0360000000001,3418.864,2200.0430000000001,3066.511,1822.5609999999999,2754.8820000000001,1702.1959999999999,2558.0450000000001,1418.1279999999999,2503.19,1438.4649999999999,2561.3229999999999,1467.8030000000001,3317.7510000000002,1826.6010000000001,3323.0140000000001,1646.3489999999999,2483.9070000000002,1540.085,2729.0590000000002,1463.12,3010.0839999999998,1909.6659999999999,3481.52,2425.1170000000002,3426.395,2204.8879999999999,2960.12,1784.953,2762.5309999999999,1706.922,2566.0070000000001,1422.5419999999999,2511.0500000000002,1442.982,2569.19,1472.3119999999999,3325.732,1830.9960000000001,3220.7950000000001,1760.9459999999999,2584.058,1452.3109999999999,2737.116,1467.44,2904.7710000000002,2027.355,3620.1,2298.9140000000002,3433.9250000000002,2209.7339999999999,2967.8409999999999,1789.6089999999999,2770.181,1711.6489999999999,2573.9690000000001,1426.9559999999999,2430.9340000000002,1535.4739999999999,2669.971,1383.9069999999999,3333.7139999999999,1835.39,3228.7959999999998,1765.32,2591.9810000000002,1456.7639999999999,2745.1729999999998,1471.76,2912.06,2032.443,3627.6689999999999,2303.721,3316.0039999999999,2340.0320000000002,2975.5619999999999,1794.2639999999999,2877.6469999999999,1616.559,2581.931,1431.3710000000001,2438.5189999999998,1540.2650000000001,2678.123,1388.1320000000001,3341.6959999999999,1839.7850000000001,3236.7979999999998,1769.6949999999999,2599.9050000000002,1461.2170000000001,2659.4229999999998,1569.885,3032.8009999999999,1924.078,3635.239,2308.5279999999998,3323.26,2345.152,3097.5610000000001,1841.0160000000001,2885.5720000000001,1621.011,2497.627,1528.0509999999999,2534.6289999999999,1456.5319999999999,2686.2739999999999,1392.357,3234.4769999999999,1959.38,3356.1190000000001,1662.75,2607.828,1465.67,2667.2060000000001,1574.479,3040.373,1928.8820000000001,3510.7,2445.4430000000002,3456.5169999999998,2224.2719999999999,2991.0030000000002,1803.575,2893.4960000000001,1625.463,2505.306,1532.749,2542.489,1461.048,2694.4250000000002,1396.5820000000001,3242.1840000000002,1964.049,3364.3939999999998,1666.8510000000001,2522.105,1563.769,2769.3440000000001,1484.7180000000001,3047.9459999999999,1933.6859999999999,3517.9949999999999,2450.5239999999999,3464.047,2229.1179999999999,2998.7240000000002,1808.231,2800.78,1730.5550000000001,2605.8180000000002,1444.6130000000001,2550.348,1465.5650000000001,2608.529,1494.855,3365.6419999999998,1852.9680000000001,3372.6709999999998,1670.951,2529.7440000000001,1568.5060000000001,2777.4,1489.037,3055.518,1938.49,3525.29,2455.6060000000002,3471.5770000000002,2233.9639999999999,3006.444,1812.8869999999999,2808.4290000000001,1735.2819999999999,2613.7800000000002,1449.027,2558.2080000000001,1470.0820000000001,2616.3960000000002,1499.364,3373.6239999999998,1857.3630000000001,3268.8040000000001,1787.194,2631.5970000000002,1479.029,null,{"$f":"+SUM(D136:AA136)","v":57343.825999999986},{"$f":"+SUM(AB136:AY136)","v":56153.965000000004},{"$f":"+SUM(AZ136:BW136)","v":56331.714},{"$f":"+SUM(BX136:CU136)","v":56623.150999999998},{"$f":"+SUM(CV136:DS136)","v":55437.094000000005},{"$f":"+SUM(DT136:EQ136)","v":55429.237000000001},{"$f":"+SUM(ER136:FO136)","v":55577.748999999996},{"$f":"+SUM(FP136:GM136)","v":55726.267000000022},{"$f":"+SUM(GN136:HK136)","v":56031.157000000007},{"$f":"+SUM(HL136:II136)","v":56023.295999999995},{"$f":"+SUM(IJ136:JG136)","v":56171.811000000009},{"$f":"+SUM(JH136:KE136)","v":56320.330999999998},{"$f":"+SUM(KF136:LC136)","v":56625.219999999994},56617.360000000015,56765.878000000004,56914.392000000007]
[0,12026,"Jefferson County PUD #1",17516.668000000001,10581.407999999999,21339.1,15840.295,27060.596000000001,17893.373,25709.224999999999,18837.224999999999,23576.006000000001,15041.228999999999,22231.261999999999,13931.605,18781.528999999999,12001.539000000001,15861.921,11457.616,15066.075000000001,8933.4779999999992,14334.134,9654.9539999999997,15225.313,8617.6910000000007,14611.411,9524.9310000000005,17524.745999999999,11513.143,22241.203000000001,15151.118,26405.028999999999,17385.134999999998,24768.607,18099.982,21880.58,14119.548000000001,22562.379000000001,14120.726000000001,18459.460999999999,12762.924999999999,16717.294999999998,11088.540999999999,15229.795,9030.8340000000007,14559.208000000001,9776.2630000000008,15443.695,8741.7909999999993,14888.377,9676.2379999999994,17597.77,11342.093999999999,22208.912,14765.744000000001,25421.393,17913.603999999999,25249.936000000002,16750.861000000001,21887.252,13935.893,22688.947,13991.717000000001,18386.873,12571.790999999999,16639.984,10877.369000000001,15005.027,8752.2109999999993,14506.576999999999,9613.1710000000003,15463.805,8582.2049999999999,14303.514999999999,9956.1689999999999,18274.421999999999,10793.279,22285.48,14816.647999999999,25498.942999999999,17968.252,25324.615000000002,16800.403999999999,21959.07,13981.620999999999,22007.518,14799.189,19119.473000000002,11958.598,16715.775000000001,10926.915999999999,14572.445,9304.7849999999999,15079.138000000001,9162.134,15541.742,8625.4590000000007,14376.597,10007.038,18985.888999999999,11213.486000000001,23145.407999999999,15388.373,26568.27,18721.77,27894.17,18505.048999999999,25490.9,16016.623,22827.346000000001,15350.486000000001,19220.789000000001,12021.967000000001,15523.153,11052.829,15639.874,9122.5049999999992,14915.643,9062.7950000000001,14973.994000000001,9081.07,15140.477000000001,9643.7639999999992,19045.111000000001,11248.465,22379.465,16246.387000000001,27560.607,17826.881000000001,26992.407999999999,19500.263999999999,24755.881000000001,15762.380999999999,23672.525000000001,14598.263999999999,19273.268,12054.789000000001,15575.549000000001,11090.135,15698.126,9156.4830000000002,14974.01,9098.26,15032.25,9116.402,15199.178,9681.1540000000005,18476.442999999999,11908.412,23254.300999999999,15460.772999999999,27617.955000000002,17863.974999999999,27044.993999999999,19538.256000000001,24811.078000000001,15797.527,23728.268,14632.638999999999,19324.141,12086.609,15626.347,11126.304,15754.61,9189.4290000000001,14532.745000000001,9630.5130000000008,15588.18,8651.232,15256.11,9717.4169999999995,18530.278999999999,11943.111000000001,23306.285,15495.335999999999,27673.588,17899.958999999999,27096.008000000002,19575.109,24864.633000000002,15831.625,23782.351999999999,14665.992,18703.032999999999,12787.959000000001,16228.598,10608.449000000001,15809.43,9221.4040000000005,14585.86,9665.7099999999991,15644.834000000001,8682.6740000000009,15311.374,9752.6180000000004,18582.541000000001,11976.797,23356.756000000001,15528.893,26786.766,18875.734,28108.925999999999,18647.52,25709.73,16154.120999999999,23039.863000000001,15493.395,19421.453000000001,12147.475,16278.168,10640.852000000001,15327.950999999999,9787.1890000000003,15138.906999999999,9198.4500000000007,15699.871999999999,8713.2199999999993,14829.558999999999,10322.325999999999,19264.692999999999,11378.154,23405.794999999998,15561.498,26837.473000000002,18911.465,28158.776999999998,18680.59,24967.186000000002,15896.924000000001,23089.210999999999,15526.582,19468.059000000001,12176.623,16326.355,10672.352000000001,15377.973,9819.1290000000008,15190.787,9229.9750000000004,15248.66,9247.6450000000004,15417.276,9820.0730000000003,19315.743999999999,11408.308999999999,22623.296999999999,16423.395,27831.141,18001.866999999998,28207.261999999999,18712.758000000002,25016.348000000002,15928.227000000001,23137.215,15558.862999999999,19513.396000000001,12204.98,15815.35,11260.879000000001,15964.807000000001,9312.0329999999994,15241.269,9260.6460000000006,15299.063,9278.2109999999993,15468.081,9852.4330000000009,19365.43,11437.65,22668.067999999999,16455.896000000001,27880.828000000001,18034.004000000001,27286.088,19712.428,25064.203000000001,15958.695,23983.928,14790.299000000001,19557.528999999999,12232.585999999999,15859.433000000001,11292.267,16013.843000000001,9340.634,15290.42,9290.51,15348.14,9307.9760000000006,15517.553,9883.9429999999993,18777.553,12102.484,23545.101999999999,15654.117,27929.215,18065.305,27330.476999999999,19744.5,25904.907999999999,16276.755999999999,24031.02,14819.34,18922.195,12937.808999999999,16463.335999999999,10761.895,16061.616,9368.5010000000002,14830.254000000001,9827.6640000000007,15905.565000000001,8827.3760000000002,15565.762000000001,9914.65,18823.157999999999,12131.879000000001,23589.157999999999,15683.404,27027.098000000002,19045.09,28345.223000000002,18804.276999999998,25156.252,16017.307000000001,24076.92,14847.646000000001,18962.66,12965.477000000001,16506.684000000001,10790.23,16108.191999999999,9395.6689999999999,14875.397999999999,9857.5820000000003,15953.736999999999,8854.11,15068.628000000001,10488.733,19506.938999999998,11521.232,23632.116999999998,15711.968999999999,27071.532999999999,19076.400000000001,28388.914000000001,18833.266,25200.57,16045.52,23317.115000000002,15679.838,19683.326000000001,12311.268,16548.971000000001,10817.870999999999,15609.099,9966.7080000000005,15430.557000000001,9375.6560000000009,16000.736000000001,8880.1949999999997,15112.896000000001,10519.547,19551.805,11547.728999999999,23674.039000000001,15739.84,27114.898000000001,19106.956999999999,28431.561000000002,18861.557000000001,25243.822,16073.061,23359.357,15708.244000000001,19723.234,12336.227000000001,16590.243999999999,10844.853999999999,15651.957,9994.0740000000005,15475.026,9402.6769999999997,15532.499,9419.7800000000007,15703.415000000001,10002.329,null,{"$f":"+SUM(D137:AA137)","v":383628.58400000003},{"$f":"+SUM(AB137:AY137)","v":382146.61900000001},{"$f":"+SUM(AZ137:BW137)","v":378412.82},{"$f":"+SUM(BX137:CU137)","v":379899.54100000003},{"$f":"+SUM(CV137:DS137)","v":395506.63},{"$f":"+SUM(DT137:EQ137)","v":395538.24300000002},{"$f":"+SUM(ER137:FO137)","v":396618.25800000003},{"$f":"+SUM(FP137:GM137)","v":397666.22},{"$f":"+SUM(GN137:HK137)","v":399766.46399999998},{"$f":"+SUM(HL137:II137)","v":399673.255},{"$f":"+SUM(IJ137:JG137)","v":400635.57400000008},{"$f":"+SUM(JH137:KE137)","v":401572.35100000002},{"$f":"+SUM(KF137:LC137)","v":403567.39999999997},403374.51199999999,404242.2429999999,405089.1860000001]
[0,10298,"PNGC Aggregate",232690.40599999999,149479.15599999999,252865.234,180252.46900000001,297908.5,209332.46900000001,285266.53100000002,205750.93799999999,259925.90599999999,173515.016,252520.95300000001,164533.59400000001,242919.734,161469.70300000001,250021.68799999999,179531.53099999999,271615.46899999998,174007.81299999999,291780,207731.141,296405,190607.609,248231.875,169258.57800000001,230349.68799999999,152126.04699999999,254185.71900000001,175507.84400000001,295147.71899999998,207599.95300000001,281913.875,203298.125,252921.84400000001,169660.92199999999,251662.609,164427.96900000001,240048.53099999999,164391.17199999999,261110.484,184101.93799999999,281132.18800000002,181469.32800000001,300204.78100000002,214405.57800000001,298101.68800000002,192727.266,253686.53099999999,172928.96900000001,262153.40600000002,166229.79699999999,285192.56300000002,198813.234,326137.03100000002,230835.18799999999,321710.21899999998,224487.42199999999,284252.84399999998,187888.81299999999,287489.59399999998,184073.516,278827.15600000002,183896.90599999999,285626.84399999998,203710.391,314534.25,202624.68799999999,328663,233555.875,332395.68800000002,211309.82800000001,282787.125,198396.609,287945.375,178944.65599999999,308143.18800000002,215909.34400000001,350800.34399999998,248961.78099999999,347459.31300000002,243609.391,308715.06300000002,205320.29699999999,313318.46899999998,207189.484,311587.78100000002,201207.141,315650.53100000002,226793.20300000001,344029.96899999998,227198.20300000001,363878.65600000002,255628.20300000001,365547.43800000002,234400.625,315158.31300000002,222121.25,348221.56300000002,219867.141,364635.06300000002,258740.92199999999,409793.68800000002,293530.31300000002,408010,290394.68800000002,379998.90600000002,255237.84400000001,375534.09399999998,251189.734,372890.71899999998,244108.516,374470.125,276117.18800000002,415089.96899999998,271772,432800.06300000002,307455.78100000002,430573.03100000002,283986.59399999998,375319.18800000002,261928.95300000001,384263.21899999998,243776.375,392900.21899999998,286208.06300000002,451079.5,316716.84399999998,433596.59399999998,316338.5,395803.34399999998,267675.56300000002,411291.68800000002,269979.09399999998,399748.96899999998,262382.31300000002,402299.31300000002,297402.75,443040.125,290998.84399999998,457121.625,325637.875,457910.15600000002,302915.68800000002,400719.31300000002,280452.46899999998,405956.06300000002,262956.78100000002,423242.84399999998,302236.625,475218.93800000002,334398.25,457081.21899999998,333767.06300000002,422041.34399999998,286318.625,435626.65600000002,286634.90600000002,423967.56300000002,278854.31300000002,429322.125,318100.03100000002,466626.875,307191.96899999998,479734.56300000002,347182.81300000002,487608.18800000002,318934.25,423871.43800000002,297311.625,433821.53100000002,281525.5,447665.96899999998,320368.81300000002,499140.59399999998,351902.31300000002,484958.31300000002,354471.15600000002,444242,302060.75,460144.18800000002,303401.09399999998,449049.06300000002,301311.28100000002,455346.96899999998,333270.625,490944,323890.03100000002,506868.15600000002,367497.03100000002,511887.78100000002,335695.125,448803.90600000002,315486.90600000002,460949.18800000002,299603.03100000002,470471.125,337308.5,521760.25,375658.28100000002,513787.28100000002,368677.71899999998,480755.5,326684.28100000002,485336.5,326380.65600000002,476227.81300000002,314410.375,478502.53100000002,350973.65600000002,511089.125,342168.31300000002,527572.68799999997,378270.93800000002,530529.31299999997,348530.78100000002,461926.18800000002,329573.28100000002,477108.56300000002,305521.56300000002,482839.75,346460.90600000002,531401.875,382693.125,521126.93800000002,374074.53100000002,472986.90600000002,322399.06300000002,488594.15600000002,328566.65600000002,478243.71899999998,315697.68800000002,480434.09399999998,352319.125,513095.875,343427.90600000002,529545.43799999997,379589.875,529878.68799999997,352471.56300000002,466526.81300000002,328237.06300000002,479143.81300000002,306772.34399999998,480992.09399999998,351649.81300000002,537533.81299999997,379905.71899999998,523081.84399999998,375465.84399999998,475006.34399999998,323742.875,490648.46899999998,329920.96899999998,480325.18800000002,317025.56300000002,479761.56300000002,356461,517844.5,342083.78100000002,531667.43799999997,381011.75,532105.56299999997,353828.18800000002,468707.90600000002,329691.93800000002,481429.90600000002,308186.81300000002,483190.25,353216.875,539814.125,381483.21899999998,521090.71899999998,381194.96899999998,477232.06300000002,325216.84399999998,496315.90600000002,327956.90600000002,482521.78100000002,318424.625,481875.43800000002,357957.71899999998,519963.875,343393.90600000002,533764.81299999997,382416.5,534250.31299999997,355138.56300000002,470750.59399999998,331053.21899999998,480609.625,312386.53100000002,488990.5,350797,541794.56299999997,382856.56300000002,523036.06300000002,382601.65600000002,494164.21899999998,335837.81300000002,498329.31300000002,329267.71899999998,481274.68800000002,322974.90600000002,486530.96899999998,356577.28100000002,521979.09399999998,344642.53100000002,533018.375,386452.81300000002,539018.43799999997,353658.25,472708.46899999998,332357.125,482634.21899999998,313647.28100000002,490952,352181.78100000002,539566.43799999997,388441.75,529173.5,379816.18800000002,485478.28100000002,330912.06300000002,500341.68800000002,330577.81300000002,483278.5,324272.5,488462.18800000002,357922.15600000002,523994.875,345891.43800000002,534978.56299999997,387780.375,541067.125,354898.5,471975.65600000002,336352.59399999998,487592.84399999998,311975.375,492910.31300000002,353564.5,541538.43799999997,389831.90600000002,531134.93799999997,381211.68800000002,487480.59399999998,332244.75,498893.93800000002,335354.34399999998,488568.875,322285.09399999998,490392.25,359266.18800000002,523314,349834.68800000002,539680.375,386370.40600000002,543114.5,356138.03100000002,473922.78100000002,337665.96899999998,489627.68800000002,313225.46899999998,494873.15600000002,354950.09399999998,543513.75,391224.43800000002,533099.68799999997,382609.59399999998,489482.75,333577.31300000002,500895.68800000002,336676.31300000002,490586.15600000002,323572.81300000002,492323,360610.5,525318.875,351093.15600000002,541652.43799999997,387688.34399999998,542400.93799999997,360139.375,478581.93800000002,336268.21899999998,null,{"$f":"+SUM(D138:AA138)","v":5347621.313000001},{"$f":"+SUM(AB138:AY138)","v":5383110.7680000002},{"$f":"+SUM(AZ138:BW138)","v":6015591.9869999997},{"$f":"+SUM(BX138:CU138)","v":6599518.0179999992},{"$f":"+SUM(CV138:DS138)","v":7901666.0830000006},{"$f":"+SUM(DT138:EQ138)","v":8490258.443},{"$f":"+SUM(ER138:FO138)","v":9004185.0669999998},{"$f":"+SUM(FP138:GM138)","v":9523753.0950000007},{"$f":"+SUM(GN138:HK138)","v":10017147.313999999},{"$f":"+SUM(HL138:II138)","v":10103241.878999997},{"$f":"+SUM(IJ138:JG138)","v":10144378.318999996},{"$f":"+SUM(JH138:KE138)","v":10187839.941},{"$f":"+SUM(KF138:LC138)","v":10251864.503999999},10274597.472000001,10314286.785,10353991.693]

{"sheet":"I_CSP","index":6,"n_rows":144,"n_cols":196,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer System Peak (MW)"]
["TOC"]
[null,"BESID","AccountName","JOE","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01",{"$f":"+EOMONTH(FE3,0)+1","v":"2028-11-01"},{"$f":"+EOMONTH(FF3,0)+1","v":"2028-12-01"},"2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01",{"$f":"+EOMONTH(FQ3,0)+1","v":"2029-11-01"},{"$f":"+EOMONTH(FR3,0)+1","v":"2029-12-01"},"2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01",{"$f":"+EOMONTH(GC3,0)+1","v":"2030-11-01"},{"$f":"+EOMONTH(GD3,0)+1","v":"2030-12-01"},"2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01"]
[null,10005,"Alder Mutual",{"$f":"VLOOKUP(B4,TOCA!$B$3:$E$138,4,FALSE)","v":0},0.96099999999999997,1.173,1.3360000000000001,1.331,1.2450000000000001,1.125,0.91100000000000003,0.73799999999999999,0.60199999999999998,0.56799999999999995,0.55000000000000004,0.62,1.3160000000000001,1.2250000000000001,1.095,0.88100000000000001,0.72899999999999998,0.59799999999999998,0.56599999999999995,0.54900000000000004,0.61499999999999999,0.93700000000000006,1.1379999999999999,1.3089999999999999,0.86,1.1599999999999999,1.23,1.29,1.1499999999999999,1,0.89,0.74,0.61,0.53,0.53,0.65,0.86,1.1599999999999999,1.23,1.29,1.1499999999999999,1,0.89,0.74,0.61,0.54,0.54,0.66,0.84,1.22,1.24,1.36,1.24,1.1100000000000001,1.04,0.74,0.61,0.56999999999999995,0.59,0.65,0.84,1.23,1.25,1.37,1.23,1.1200000000000001,1.05,0.75,0.62,0.57999999999999996,0.6,0.65,0.85,1.23,1.25,1.37,1.24,1.1200000000000001,1.05,0.76,0.62,0.59,0.61,0.66,0.86,1.24,1.26,1.38,1.25,1.1299999999999999,1.06,0.76,0.63,0.59,0.61,0.67,0.86,1.25,1.26,1.38,1.27,1.1399999999999999,1.07,0.77,0.64,0.6,0.62,0.67,0.87,1.25,1.27,1.39,1.26,1.1399999999999999,1.07,0.78,0.64,0.61,0.63,0.68,0.88,1.26,1.28,1.4,1.27,1.1499999999999999,1.08,0.78,0.65,0.61,0.63,0.69,0.88,1.27,1.28,1.4,1.27,1.1599999999999999,1.0900000000000001,0.79,0.65,0.62,0.64,0.69,0.89,1.27,1.29,1.41,1.29,1.1599999999999999,1.0900000000000001,0.8,0.66,0.62,0.64,0.7,0.9,1.28,1.3,1.42,1.29,1.17,1.1000000000000001,0.8,0.67,0.63,0.65,0.71,0.9,1.29,1.3,1.42,1.29,1.18,1.1000000000000001,0.81,0.67,0.64,0.66,0.71,0.91,1.29,1.31,1.43,1.3,1.18,1.1100000000000001,0.82,0.68,0.64,0.66,0.72]
[null,10015,"Asotin County PUD #1",{"$f":"VLOOKUP(B5,TOCA!$B$3:$E$138,4,FALSE)","v":0},1.4330000000000001,1.0049999999999999,0.871,1.014,0.90700000000000003,0.96399999999999997,1.012,1.742,1.92,2.7189999999999999,3.036,2.2429999999999999,1.06,0.91900000000000004,0.96499999999999997,0.99099999999999999,1.7689999999999999,2.1070000000000002,2.7149999999999999,3.1440000000000001,2.4489999999999998,1.548,1.1140000000000001,0.877,1.899,1.1160000000000001,1.1599999999999999,1.397,1.252,1.2889999999999999,1.8080000000000001,2.327,2.8290000000000002,3.113,3.0230000000000001,2.395,1.93,1.135,1.18,1.42,1.3180000000000001,1.31,1.8380000000000001,2.3660000000000001,2.8769999999999998,3.165,3.0739999999999998,2.4350000000000001,1.8740000000000001,1.095,1.139,1.379,1.244,1.244,1.756,2.2730000000000001,2.7389999999999999,3.012,2.915,2.327,1.891,1.105,1.149,1.3919999999999999,1.3029999999999999,1.2529999999999999,1.7709999999999999,2.2930000000000001,2.76,3.0350000000000001,2.9369999999999998,2.3460000000000001,1.9079999999999999,1.1140000000000001,1.159,1.4059999999999999,1.3169999999999999,1.262,1.7849999999999999,2.3130000000000002,2.782,3.0590000000000002,2.9580000000000002,2.3650000000000002,1.9259999999999999,1.123,1.1679999999999999,1.42,1.331,1.272,1.8,2.3340000000000001,2.8039999999999998,3.0830000000000002,2.98,2.3849999999999998,1.9430000000000001,1.1319999999999999,1.1779999999999999,1.4339999999999999,1.2989999999999999,1.2809999999999999,1.8149999999999999,2.355,2.8260000000000001,3.1070000000000002,3.0019999999999998,2.4049999999999998,1.9610000000000001,1.1419999999999999,1.1879999999999999,1.448,1.36,1.2909999999999999,1.831,2.3759999999999999,2.8479999999999999,3.1309999999999998,3.0249999999999999,2.4249999999999998,1.98,1.151,1.198,1.4630000000000001,1.3740000000000001,1.3,1.8460000000000001,2.3969999999999998,2.871,3.1560000000000001,3.0470000000000002,2.4449999999999998,1.998,1.161,1.208,1.478,1.389,1.31,1.8620000000000001,2.419,2.8940000000000001,3.181,3.07,2.4649999999999999,2.016,1.171,1.2190000000000001,1.4930000000000001,1.3560000000000001,1.32,1.8779999999999999,2.44,2.9169999999999998,3.206,3.093,2.4860000000000002,2.0350000000000001,1.181,1.2290000000000001,1.508,1.42,1.33,1.8939999999999999,2.4620000000000002,2.94,3.2309999999999999,3.1160000000000001,2.5070000000000001,2.0539999999999998,1.1910000000000001,1.24,1.5189999999999999,1.4319999999999999,1.3360000000000001,1.905,2.4790000000000001,2.9569999999999999,3.2490000000000001,3.1320000000000001,2.5219999999999998,2.0680000000000001,1.198,1.2470000000000001,1.5309999999999999,1.444,1.343,1.917,2.4950000000000001,2.9729999999999999,3.2669999999999999,3.1469999999999998,2.5369999999999999]
[null,10024,"Benton County PUD #1",{"$f":"VLOOKUP(B6,TOCA!$B$3:$E$138,4,FALSE)","v":0},223.501,262.46499999999997,295.81299999999999,294.47000000000003,270.48899999999998,241.71600000000001,235.285,297.23700000000002,399.99799999999999,429.06700000000001,386.09300000000002,297.35000000000002,301.08999999999997,281.73099999999999,232.32499999999999,275.54599999999999,323.64400000000001,407.38299999999998,441.88299999999998,410.28300000000002,302.983,249.554,249.21199999999999,292.58,249.65299999999999,249.51300000000001,292.93,302.37099999999998,282.93099999999998,233.375,276.52600000000001,324.505,408.18299999999999,442.65300000000002,411.113,303.88400000000001,250.63300000000001,250.68199999999999,294.24099999999999,303.76,284.23099999999999,234.54499999999999,277.62599999999998,325.48500000000001,409.12299999999999,443.553,412.053,304.91300000000001,238.87200000000001,256.3,299.93099999999998,303.87200000000001,286.39499999999998,244.32300000000001,255.68799999999999,360.89499999999998,400.00400000000002,428.66,403.99,299.16800000000001,239.81100000000001,257.31,301.11500000000001,305.072,287.52499999999998,245.285,256.69499999999999,362.32299999999998,401.58800000000002,430.358,405.589,300.34899999999999,240.755,258.32299999999998,302.303,306.27600000000001,288.65899999999999,246.25,257.70600000000002,363.75599999999997,403.178,432.06400000000002,407.19600000000003,301.53500000000003,241.702,259.33999999999997,303.49599999999998,307.48500000000001,289.798,247.21899999999999,258.721,365.19499999999999,404.77499999999998,433.77600000000001,408.80900000000003,302.72500000000002,242.65299999999999,260.36200000000002,304.69400000000002,308.69900000000001,290.94099999999997,248.19200000000001,259.74,366.64,406.37799999999999,435.495,410.428,303.92,243.607,261.387,305.89699999999999,309.91800000000001,292.089,249.16800000000001,260.762,368.09100000000001,407.988,437.221,412.05399999999997,305.11900000000003,244.566,262.41699999999997,307.10500000000002,311.142,293.24099999999999,250.149,261.79000000000002,369.54700000000003,409.60399999999998,438.95400000000001,413.68599999999998,306.32400000000001,245.52799999999999,263.45,308.31700000000001,312.37,294.39800000000002,251.13399999999999,262.82100000000003,371.00900000000001,411.226,440.69400000000002,415.32499999999999,307.53300000000002,246.494,264.488,309.53500000000003,313.60399999999998,295.56,252.12200000000001,263.85599999999999,372.47699999999998,412.85500000000002,442.44099999999997,416.97,308.74700000000001,247.464,265.52999999999997,310.75700000000001,314.84199999999998,296.726,253.11500000000001,264.89499999999998,373.95100000000002,414.49099999999999,444.19400000000002,418.62200000000001,309.96600000000001,248.43799999999999,266.57600000000002,311.98399999999998,316.08600000000001,297.89699999999999,254.11099999999999,265.93900000000002,375.43099999999998,416.13200000000001,445.95499999999998,420.28,311.19,249.416,267.62599999999998,313.21600000000001,317.334,299.072,255.11199999999999,266.98700000000002,376.91699999999997,417.78100000000001,447.72300000000001,421.94499999999999,312.41899999999998]
[null,10025,"Benton REA",{"$f":"VLOOKUP(B7,TOCA!$B$3:$E$138,4,FALSE)","v":0},88.278000000000006,96.661000000000001,95.100999999999999,98.483000000000004,93.882000000000005,82.052999999999997,91.516999999999996,96.816000000000003,120.441,130.583,128.49199999999999,117.88200000000001,104.39400000000001,97.055000000000007,80.680000000000007,90.179000000000002,102.645,113.348,130.18600000000001,124.419,110.05,85.126999999999995,85.576999999999998,99.02,78.984999999999999,77.415000000000006,94.23,96.668000000000006,89.349000000000004,74.114999999999995,81.122,92.519000000000005,99.42,114.48,105.45399999999999,90.146000000000001,80.254999999999995,78.685000000000002,95.7,98.207999999999998,90.769000000000005,75.284999999999997,82.441999999999993,93.998999999999995,101.11,116.43,107.31399999999999,91.756,81.95,81.004000000000005,95.02,94.353999999999999,88.867000000000004,75.427999999999997,84.355000000000004,96.408000000000001,109.85,123.92100000000001,120.94799999999999,100.843,84.341999999999999,83.415000000000006,97.447000000000003,96.739000000000004,91.245999999999995,77.69,86.587999999999994,98.66,112.105,126.16,123.117,102.866,86.153999999999996,85.117999999999995,99.081999999999994,98.257999999999996,92.742000000000004,79.132999999999996,88.066000000000003,100.182,113.68600000000001,127.797,124.74299999999999,104.408,87.622,86.593000000000004,100.613,99.787000000000006,94.248999999999995,80.585999999999999,89.555000000000007,101.714,115.27800000000001,129.446,126.38,105.96,89.100999999999999,88.078000000000003,102.155,101.327,95.766000000000005,82.049000000000007,91.055000000000007,103.25700000000001,116.881,131.10599999999999,128.02799999999999,107.523,90.590999999999994,89.573999999999998,103.708,102.878,97.293999999999997,83.522999999999996,92.564999999999998,104.81100000000001,118.494,132.77600000000001,129.68700000000001,109.098,92.090999999999994,91.081000000000003,105.271,104.43899999999999,98.832999999999998,85.007999999999996,94.085999999999999,106.376,120.119,134.459,131.358,110.682,93.602000000000004,92.597999999999999,106.846,106.011,100.38200000000001,86.503,95.617999999999995,107.952,121.755,136.15199999999999,133.04,112.27800000000001,95.123999999999995,94.126000000000005,108.431,107.595,101.943,88.007999999999996,97.16,109.538,123.402,137.857,134.733,113.88500000000001,96.656000000000006,95.665000000000006,110.027,109.18899999999999,103.514,89.525000000000006,98.712999999999994,111.136,125.06,139.57400000000001,136.43700000000001,115.504,98.198999999999998,97.213999999999999,111.63500000000001,110.794,105.096,91.052000000000007,100.27800000000001,112.745,126.73,141.30199999999999,138.154,117.133,99.753,98.774000000000001,113.253,112.411,106.69,92.588999999999999,101.85299999999999,114.36499999999999,128.411,143.042,139.881,118.773]
[null,10027,"Big Bend Elec Coop",{"$f":"VLOOKUP(B8,TOCA!$B$3:$E$138,4,FALSE)","v":0},71.7,46,51.5,51.2,46.2,42.8,78.8,111.5,128.6,131.1,121.7,105.9,53.177999999999997,49.482999999999997,47.529000000000003,82.703000000000003,115.435,132.24100000000001,135.06200000000001,125.324,108.328,74.192999999999998,48.731000000000002,54.744999999999997,73.882000000000005,49.47,55.472000000000001,53.89,50.235999999999997,48.281999999999996,82.019000000000005,113.798,130.20099999999999,132.631,123.367,107.057,74.691000000000003,50.279000000000003,56.281999999999996,54.7,51.045000000000002,49.091000000000001,82.828000000000003,114.608,131.01,133.44,124.176,107.866,80.941999999999993,56.192999999999998,62.265000000000001,61.78,55.899000000000001,56.741,90.161000000000001,120.134,137.036,136.268,128.72499999999999,111.741,81.885000000000005,57.136000000000003,63.207999999999998,62.723999999999997,56.841999999999999,57.683999999999997,91.103999999999999,121.078,137.97900000000001,137.21100000000001,129.66800000000001,112.684,82.828000000000003,58.079000000000001,64.150999999999996,63.667000000000002,57.786000000000001,58.628,92.046999999999997,122.021,138.922,138.154,130.61099999999999,113.628,83.772000000000006,59.021999999999998,65.093999999999994,64.61,58.728999999999999,59.570999999999998,92.991,122.964,139.86500000000001,139.09800000000001,131.554,114.571,84.715000000000003,59.966000000000001,66.037000000000006,65.552999999999997,59.671999999999997,60.514000000000003,93.933999999999997,123.907,140.809,140.041,132.49700000000001,115.514,85.658000000000001,60.908999999999999,66.980999999999995,66.497,60.615000000000002,61.457000000000001,94.876999999999995,124.85,141.75200000000001,140.98400000000001,133.44,116.45699999999999,86.600999999999999,61.851999999999997,67.924000000000007,67.44,61.558,62.401000000000003,95.82,125.794,142.69499999999999,141.92699999999999,134.38300000000001,117.4,87.543999999999997,62.795000000000002,68.867000000000004,68.382999999999996,62.500999999999998,63.344000000000001,96.763000000000005,126.73699999999999,143.63800000000001,142.87,135.327,118.343,88.486999999999995,63.738999999999997,69.81,69.325999999999993,63.445,64.287000000000006,97.706999999999994,127.68,144.58199999999999,143.81299999999999,136.27000000000001,119.28700000000001,89.430999999999997,64.682000000000002,70.754000000000005,70.269000000000005,64.388000000000005,65.23,98.65,128.62299999999999,145.52500000000001,144.756,137.21299999999999,120.23,90.373999999999995,65.625,71.697000000000003,71.212000000000003,65.331000000000003,66.173000000000002,99.593000000000004,129.566,146.46799999999999,145.69999999999999,138.15600000000001,121.173,91.316999999999993,66.567999999999998,72.64,72.155000000000001,66.274000000000001,67.116,100.536,130.50899999999999,147.411,146.643,139.1,122.116]
[null,10029,"Blachly Lane Elec Coop",{"$f":"VLOOKUP(B9,TOCA!$B$3:$E$138,4,FALSE)","v":1},29.786999999999999,32.231000000000002,34.956000000000003,34.923999999999999,33.493000000000002,32.734999999999999,31.131,26.611999999999998,25.6,25.332999999999998,24.92,25.172999999999998,34.923999999999999,33.493000000000002,32.734999999999999,31.131,26.611999999999998,25.6,25.332999999999998,24.92,25.172999999999998,29.786999999999999,32.231000000000002,34.956000000000003,29.228999999999999,31.757000000000001,34.481000000000002,34.421999999999997,32.988999999999997,32.231999999999999,30.86,25.922999999999998,25.068000000000001,24.843,24.154,24.666,29.228999999999999,31.757000000000001,34.481000000000002,34.421999999999997,32.988999999999997,32.231999999999999,30.86,25.922999999999998,25.068000000000001,24.843,24.154,24.666,31.763999999999999,34.371000000000002,36.927,37.156999999999996,36.619999999999997,35.32,33.982999999999997,29.155000000000001,28.044,27.827000000000002,28.006,27.881,32.094000000000001,34.536999999999999,36.927,37.156999999999996,36.619999999999997,35.32,33.982999999999997,29.155000000000001,28.044,27.827000000000002,28.006,27.881,32.094000000000001,34.536999999999999,36.927,37.156999999999996,36.707999999999998,35.500999999999998,34.232999999999997,29.469000000000001,28.337,28.359000000000002,28.597999999999999,28.577999999999999,32.905000000000001,35.423000000000002,37.783999999999999,38.162999999999997,37.594999999999999,36.316000000000003,34.9,30.018000000000001,28.687999999999999,28.802,28.936,28.838999999999999,33.085000000000001,35.511000000000003,37.783999999999999,38.162999999999997,37.594999999999999,36.316000000000003,34.9,30.018000000000001,28.687999999999999,28.802,28.936,28.838999999999999,33.085000000000001,35.511000000000003,37.783999999999999,38.162999999999997,37.594999999999999,36.316000000000003,34.9,30.018000000000001,28.687999999999999,28.802,28.936,28.838999999999999,33.085000000000001,35.511000000000003,37.783999999999999,38.162999999999997,37.683,36.497,35.15,30.332000000000001,28.981000000000002,29.334,29.527000000000001,29.536999999999999,33.895000000000003,36.396999999999998,38.642000000000003,39.168999999999997,38.57,37.311,35.817,30.881,29.332999999999998,29.777999999999999,29.864999999999998,29.797999999999998,34.075000000000003,36.485999999999997,38.642000000000003,39.168999999999997,38.57,37.311,35.817,30.881,29.332999999999998,29.777999999999999,29.864999999999998,29.797999999999998,34.075000000000003,36.485999999999997,38.642000000000003,39.168999999999997,38.57,37.311,35.817,30.881,29.332999999999998,29.777999999999999,29.864999999999998,29.797999999999998,34.075000000000003,36.485999999999997,38.642000000000003,39.168999999999997,38.57,37.311,35.817,30.881,29.332999999999998,29.777999999999999,29.864999999999998,29.797999999999998,34.075000000000003,36.485999999999997,38.642000000000003,39.168999999999997,38.57,37.311,35.817,30.881,29.332999999999998,29.777999999999999,29.864999999999998,29.797999999999998]
[null,10044,"Canby, City of",{"$f":"VLOOKUP(B10,TOCA!$B$3:$E$138,4,FALSE)","v":0},29.245999999999999,34.326000000000001,37.247999999999998,37.988,36.033000000000001,32.981999999999999,30.902000000000001,28.241,29.529,33.079000000000001,33.637,30.809000000000001,36.024000000000001,33.576999999999998,30.498999999999999,28.42,25.716000000000001,27.033999999999999,30.558,31.14,28.317,26.751999999999999,31.847999999999999,34.790999999999997,26.742000000000001,31.849,34.801000000000002,36.043999999999997,33.597999999999999,30.518999999999998,28.440999999999999,25.738,27.056000000000001,30.58,31.161999999999999,28.34,26.908999999999999,32.005000000000003,34.948,36.18,33.734000000000002,30.655000000000001,28.577000000000002,25.873000000000001,27.190999999999999,30.713999999999999,31.295999999999999,28.474,27.05,32.158000000000001,35.110999999999997,36.353999999999999,33.917999999999999,30.847999999999999,28.78,26.062000000000001,27.378,30.902000000000001,31.484000000000002,28.66,27.227,32.323,35.264000000000003,36.496000000000002,34.048999999999999,30.966999999999999,28.887,26.184000000000001,27.5,31.023,31.603999999999999,28.780999999999999,27.347000000000001,32.442999999999998,35.384,36.615000000000002,34.167000000000002,31.085000000000001,29.004000000000001,26.300999999999998,27.616,31.138999999999999,31.72,28.896000000000001,27.462,32.557000000000002,35.497,36.728999999999999,34.28,31.198,29.117000000000001,26.414000000000001,27.728999999999999,31.251000000000001,31.832000000000001,29.007000000000001,27.573,32.667999999999999,35.607999999999997,36.838999999999999,34.39,31.306999999999999,29.227,26.523,27.838000000000001,31.36,31.94,29.114999999999998,27.681000000000001,32.776000000000003,35.715000000000003,36.945999999999998,34.497,31.414000000000001,29.332999999999998,26.629000000000001,27.943999999999999,31.466000000000001,32.045999999999999,29.221,27.786000000000001,32.880000000000003,35.82,37.049999999999997,34.601999999999997,31.518000000000001,29.437000000000001,26.733000000000001,28.047000000000001,31.568999999999999,32.149000000000001,29.324000000000002,27.888999999999999,32.982999999999997,35.923000000000002,37.152999999999999,34.704000000000001,31.62,29.539000000000001,26.834,28.149000000000001,31.67,32.25,29.425000000000001,27.99,33.084000000000003,36.023000000000003,37.253,34.804000000000002,31.72,29.638000000000002,26.933,28.247,31.768999999999998,32.348999999999997,29.523,28.088000000000001,33.180999999999997,36.119999999999997,37.35,34.901000000000003,31.817,29.734999999999999,27.03,28.344000000000001,31.864999999999998,32.445,29.619,28.183,33.277000000000001,36.216000000000001,37.445,34.996000000000002,31.911000000000001,29.829000000000001,27.123999999999999,28.437999999999999,31.959,32.537999999999997,29.712,28.277000000000001,33.369999999999997,36.308999999999997,37.537999999999997,35.088000000000001,32.003,29.920999999999999,27.216000000000001,28.529,32.049999999999997,32.628999999999998,29.803000000000001]
[null,10046,"Central Electric Coop",{"$f":"VLOOKUP(B11,TOCA!$B$3:$E$138,4,FALSE)","v":1},114.708,167.64699999999999,198.85900000000001,172.35499999999999,164.60499999999999,132.072,129.429,117.401,106.792,110.438,106.771,109.03400000000001,182.39400000000001,174.43899999999999,145.14400000000001,137.208,124.91500000000001,113.07599999999999,118.066,114.14,114.68899999999999,121.655,177.29900000000001,215.369,125.672,183.55699999999999,219.99,189.58600000000001,178.92,148.64699999999999,141.05699999999999,129.88900000000001,119.83199999999999,123.81,119.46299999999999,118.54600000000001,127.145,185.03,221.46299999999999,191.059,180.393,150.12,142.53,131.36199999999999,121.30500000000001,125.283,120.93600000000001,120.01900000000001,135.14099999999999,192.87799999999999,223.059,196.79300000000001,191.96899999999999,160.71799999999999,152.55699999999999,136.22800000000001,129.92599999999999,134.47,131.47300000000001,123.639,137.87299999999999,195.61,225.792,199.52500000000001,194.70099999999999,163.44999999999999,155.28899999999999,138.96,132.65799999999999,137.202,134.20500000000001,126.371,140.60499999999999,198.34200000000001,228.524,202.25700000000001,197.43299999999999,166.18199999999999,158.02099999999999,141.69200000000001,135.38999999999999,139.934,136.93700000000001,129.10300000000001,143.33699999999999,201.07499999999999,231.256,204.989,200.16499999999999,168.91399999999999,160.75299999999999,144.42400000000001,138.12200000000001,142.666,139.66900000000001,131.83500000000001,146.06899999999999,203.80699999999999,233.988,207.721,202.89699999999999,171.64599999999999,163.48500000000001,147.15600000000001,140.85400000000001,145.398,142.40100000000001,134.56700000000001,148.80099999999999,206.53899999999999,236.72,210.453,205.62899999999999,174.37799999999999,166.21700000000001,149.88800000000001,143.58600000000001,148.13,145.13300000000001,137.29900000000001,151.53299999999999,209.27099999999999,239.452,213.185,208.36099999999999,177.11,168.94900000000001,152.62,146.31800000000001,150.86199999999999,147.86500000000001,140.03100000000001,154.26499999999999,212.00299999999999,242.184,215.917,211.09299999999999,179.84200000000001,171.68100000000001,155.352,149.05000000000001,153.59399999999999,150.59800000000001,142.76300000000001,156.99700000000001,214.73500000000001,244.916,218.649,213.82499999999999,182.57400000000001,174.41300000000001,158.084,151.78200000000001,156.327,153.33000000000001,145.495,159.72900000000001,217.46700000000001,247.648,221.381,216.55699999999999,185.30600000000001,177.14500000000001,160.816,154.51499999999999,159.059,156.06200000000001,148.227,162.46100000000001,220.19900000000001,250.38,224.114,219.28899999999999,188.03800000000001,179.87700000000001,163.548,157.24700000000001,161.791,158.79400000000001,150.959,165.19300000000001,222.93100000000001,253.11199999999999,226.846,222.02099999999999,190.77,182.60900000000001,166.28,159.97900000000001,164.523,161.52600000000001,153.691]
[null,10047,"Central Lincoln PUD",{"$f":"VLOOKUP(B12,TOCA!$B$3:$E$138,4,FALSE)","v":0},203.76,225.786,248.21700000000001,245.27799999999999,241.202,228.565,214.37100000000001,172.124,160.15799999999999,154.24299999999999,153.321,163.369,245.17500000000001,238.59399999999999,228.477,213.00899999999999,170.21899999999999,157.52199999999999,153.047,154.13200000000001,160.34800000000001,201.30099999999999,227.10499999999999,247.56,201.8,227.66800000000001,250.251,247.86,241.26300000000001,229.04300000000001,213.536,170.64099999999999,157.91200000000001,153.42599999999999,154.51300000000001,160.744,202.29900000000001,228.23,250.869,248.47300000000001,241.85900000000001,229.608,214.06299999999999,171.06200000000001,158.30199999999999,153.80500000000001,154.89400000000001,161.13999999999999,198.047,227.583,250.36500000000001,245.995,233.07300000000001,221.22200000000001,211.59299999999999,164.786,153.12299999999999,153.07300000000001,154.774,157.50399999999999,198.53,228.14,250.97800000000001,246.59700000000001,233.643,221.76300000000001,212.10900000000001,165.18600000000001,153.49299999999999,153.44399999999999,155.149,157.886,199.01300000000001,228.697,251.59100000000001,247.2,234.21299999999999,222.303,212.626,165.58500000000001,153.864,153.81399999999999,155.524,158.267,199.49600000000001,229.25399999999999,252.20400000000001,247.80199999999999,234.78299999999999,222.84299999999999,213.142,165.98500000000001,154.23500000000001,154.185,155.898,158.649,199.98,229.81,252.81800000000001,248.404,235.35300000000001,223.38399999999999,213.65799999999999,166.38499999999999,154.60599999999999,154.55600000000001,156.273,159.03,200.46299999999999,230.36699999999999,253.43100000000001,249.006,235.923,223.92400000000001,214.17500000000001,166.785,154.976,154.92599999999999,156.648,159.411,200.946,230.92400000000001,254.04400000000001,249.608,236.49299999999999,224.465,214.691,167.185,155.34700000000001,155.297,157.02199999999999,159.79300000000001,201.429,231.48,254.65700000000001,250.21100000000001,237.06299999999999,225.005,215.20699999999999,167.584,155.71799999999999,155.667,157.39699999999999,160.17400000000001,201.91200000000001,232.03700000000001,255.27099999999999,250.81299999999999,237.63300000000001,225.54499999999999,215.72399999999999,167.98400000000001,156.08799999999999,156.03800000000001,157.77199999999999,160.55500000000001,202.39599999999999,232.59399999999999,255.88399999999999,251.41499999999999,238.203,226.08600000000001,216.24,168.38399999999999,156.459,156.40799999999999,158.14599999999999,160.93700000000001,202.87899999999999,233.15,256.49700000000001,252.018,238.773,226.626,216.756,168.78399999999999,156.83000000000001,156.779,158.52099999999999,161.31800000000001,203.36199999999999,233.70699999999999,257.11099999999999,252.62,239.34299999999999,227.166,217.273,169.184,157.20099999999999,157.149,158.89599999999999,161.69999999999999]
[null,10055,"Albion, City of",{"$f":"VLOOKUP(B13,TOCA!$B$3:$E$138,4,FALSE)","v":0},0.62,0.78800000000000003,0.91400000000000003,1.002,0.83499999999999996,0.77500000000000002,0.64800000000000002,0.52500000000000002,0.437,0.47299999999999998,0.45900000000000002,0.41899999999999998,1.01,0.84299999999999997,0.78700000000000003,0.67800000000000005,0.52500000000000002,0.441,0.47399999999999998,0.46200000000000002,0.42399999999999999,0.625,0.80200000000000005,1.0309999999999999,0.61599999999999999,0.79900000000000004,1.0389999999999999,1.0129999999999999,0.83899999999999997,0.753,0.66800000000000004,0.51300000000000001,0.43,0.46300000000000002,0.44400000000000001,0.41,0.61699999999999999,0.80100000000000005,1.04,1.014,0.84099999999999997,0.755,0.66900000000000004,0.51500000000000001,0.43099999999999999,0.46400000000000002,0.44600000000000001,0.41199999999999998,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002]
[null,10057,"Ashland, City of",{"$f":"VLOOKUP(B14,TOCA!$B$3:$E$138,4,FALSE)","v":0},28.48,33.024999999999999,37.048000000000002,35.993000000000002,33.685000000000002,32.344000000000001,30.742999999999999,26.515000000000001,30.071999999999999,37.834000000000003,36.142000000000003,30.664999999999999,36.137,33.826999999999998,32.485999999999997,30.884,26.597000000000001,30.158000000000001,37.929000000000002,36.222999999999999,30.742999999999999,28.631,33.209000000000003,37.21,27.408999999999999,32.573,36.765000000000001,36.454999999999998,33.384,32.668999999999997,29.754000000000001,24.873000000000001,28.858000000000001,36.966999999999999,35.195,29.611999999999998,27.408999999999999,32.573,36.765000000000001,36.454999999999998,33.384,32.668999999999997,29.754000000000001,24.873000000000001,28.858000000000001,36.966999999999999,35.195,29.611999999999998,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939]
[null,10059,"Bandon, City of",{"$f":"VLOOKUP(B15,TOCA!$B$3:$E$138,4,FALSE)","v":0},11.802,13.669,14.776,16.507999999999999,14.856999999999999,15.587,13.567,8.69,8.0890000000000004,7.96,8.1140000000000008,8.3879999999999999,16.548999999999999,14.894,15.625,13.601000000000001,8.7119999999999997,8.109,7.98,8.1340000000000003,8.4090000000000007,11.831,13.702999999999999,14.811999999999999,11.814,13.683999999999999,14.791,16.524999999999999,14.872999999999999,15.603,13.581,8.6999999999999993,8.0980000000000008,7.9690000000000003,8.1229999999999993,8.3970000000000002,11.843999999999999,13.718,14.827999999999999,16.567,14.91,15.641999999999999,13.615,8.7210000000000001,8.1180000000000003,7.9880000000000004,8.1430000000000007,8.4179999999999993,11.26,14.273999999999999,15.679,16.968,15.872999999999999,14.989000000000001,13.493,8.5540000000000003,8.1739999999999995,7.8869999999999996,8.0730000000000004,8.6839999999999993,11.288,14.308999999999999,15.718,17.010000000000002,15.912000000000001,15.026,13.526999999999999,8.5749999999999993,8.1950000000000003,7.907,8.093,8.7050000000000001,11.316000000000001,14.345000000000001,15.757,17.052,15.952,15.064,13.56,8.5960000000000001,8.2149999999999999,7.9260000000000002,8.1129999999999995,8.7270000000000003,11.343999999999999,14.38,15.795999999999999,17.094999999999999,15.991,15.101000000000001,13.593999999999999,8.6180000000000003,8.2349999999999994,7.9459999999999997,8.1329999999999991,8.7479999999999993,11.372,14.416,15.835000000000001,17.137,16.030999999999999,15.138,13.627000000000001,8.6389999999999993,8.2560000000000002,7.9649999999999999,8.1530000000000005,8.77,11.4,14.451000000000001,15.874000000000001,17.178999999999998,16.07,15.176,13.661,8.66,8.2759999999999998,7.9850000000000003,8.173,8.7910000000000004,11.428000000000001,14.487,15.913,17.221,16.11,15.212999999999999,13.695,8.6820000000000004,8.2959999999999994,8.0050000000000008,8.1940000000000008,8.8130000000000006,11.456,14.523,15.952,17.263999999999999,16.149000000000001,15.25,13.728,8.7029999999999994,8.3160000000000007,8.0239999999999991,8.2140000000000004,8.8350000000000009,11.484999999999999,14.558,15.991,17.306000000000001,16.189,15.287000000000001,13.762,8.7240000000000002,8.3369999999999997,8.0440000000000005,8.234,8.8559999999999999,11.513,14.593999999999999,16.03,17.347999999999999,16.228000000000002,15.324999999999999,13.795,8.7449999999999992,8.3569999999999993,8.0640000000000001,8.2539999999999996,8.8780000000000001,11.541,14.629,16.068999999999999,17.39,16.268000000000001,15.362,13.829000000000001,8.7669999999999995,8.3770000000000007,8.0830000000000002,8.2739999999999991,8.8989999999999991,11.569000000000001,14.664999999999999,16.108000000000001,17.431999999999999,16.306999999999999,15.398999999999999,13.862,8.7880000000000003,8.3979999999999997,8.1029999999999998,8.2940000000000005,8.9209999999999994]
[null,10062,"Bonners Ferry, City of",{"$f":"VLOOKUP(B17,TOCA!$B$3:$E$138,4,FALSE)","v":0},11.555999999999999,13.379,14.608000000000001,14.528,13.367000000000001,12.513,11.417,10.583,10.436,10.73,10.638999999999999,10.586,14.987,13.914999999999999,12.98,11.894,10.724,10.601000000000001,11.111000000000001,11.041,11.08,11.832000000000001,14.170999999999999,15.298,12.034000000000001,14.31,15.419,15.116,14.07,13.156000000000001,12.098000000000001,10.955,10.837999999999999,11.260999999999999,10.843,10.856,12.068,14.345000000000001,15.454000000000001,15.151,14.103999999999999,13.191000000000001,12.132,10.99,10.872,11.295,10.877000000000001,10.89,11.775,13.468999999999999,15.725,14.912000000000001,14.146000000000001,12.759,12.007,11.208,11.391,10.944000000000001,11.028,11.271000000000001,11.85,13.528,15.76,14.962999999999999,14.423999999999999,12.835000000000001,12.092000000000001,11.298999999999999,11.48,11.038,11.119,11.362,11.936,13.598000000000001,15.805,15.025,14.494999999999999,12.920999999999999,12.185,11.398,11.577999999999999,11.138999999999999,11.217000000000001,11.46,12.029,13.678000000000001,15.861000000000001,15.093999999999999,14.573,13.012,12.285,11.503,11.680999999999999,11.247,11.321999999999999,11.565,12.13,13.763999999999999,15.925000000000001,15.17,14.449,13.11,12.391,11.615,11.791,11.359,11.433,11.676,12.236000000000001,13.856999999999999,15.994999999999999,15.253,14.75,13.214,12.500999999999999,11.73,11.906000000000001,11.477,11.548999999999999,11.791,12.347,13.955,16.071999999999999,15.340999999999999,14.847,13.321999999999999,12.616,11.851000000000001,12.025,11.598000000000001,11.669,11.911,12.462999999999999,14.058999999999999,16.155000000000001,15.433999999999999,14.949,13.433999999999999,12.734999999999999,11.975,12.148,11.723000000000001,11.792999999999999,12.035,12.582000000000001,14.166,16.242999999999999,15.532,14.85,13.55,12.858000000000001,12.102,12.273999999999999,11.852,11.920999999999999,12.163,12.705,14.278,16.335999999999999,15.635,15.164999999999999,13.67,12.983000000000001,12.233000000000001,12.404,11.984,12.051,12.292999999999999,12.831,14.394,16.433,15.741,15.279,13.792999999999999,13.112,12.366,12.537000000000001,12.118,12.185,12.426,12.961,14.513,16.535,15.851000000000001,15.397,13.919,13.244,12.502000000000001,12.673,12.255000000000001,12.321,12.563000000000001]
[null,10074,"Forest Grove, City of",{"$f":"VLOOKUP(B26,TOCA!$B$3:$E$138,4,FALSE)","v":0},42.304000000000002,48.613,53.884999999999998,51.993000000000002,49.872,45.603999999999999,41.793999999999997,33.561,35.167000000000002,39.817,40.155000000000001,38.283000000000001,51.503,49.401000000000003,45.173000000000002,41.398000000000003,33.241999999999997,34.832999999999998,39.44,39.774999999999999,37.92,41.904000000000003,48.154000000000003,53.377000000000002,41.789000000000001,50.106000000000002,56.305,56.7,54.581000000000003,48.11,46.518999999999998,38.18,38.616,44.423999999999999,43.668999999999997,42.008000000000003,46.161999999999999,53.279000000000003,57.96,57.094999999999999,54.96,48.457000000000001,46.838000000000001,38.436999999999998,38.884999999999998,44.728000000000002,43.975999999999999,42.3,42.792000000000002,49.304000000000002,54.301000000000002,52.863999999999997,51.820999999999998,46.094999999999999,43.750999999999998,35.933,38.192999999999998,42.878999999999998,41.848999999999997,39.259,42.895000000000003,49.421999999999997,54.433,52.991,51.945,46.207000000000001,43.854999999999997,36.017000000000003,38.284999999999997,42.981000000000002,41.95,39.353000000000002,42.997999999999998,49.540999999999997,54.564999999999998,53.118000000000002,52.07,46.32,43.959000000000003,36.101999999999997,38.377000000000002,43.082999999999998,42.051000000000002,39.448,43.1,49.658999999999999,54.695999999999998,53.244,52.194000000000003,46.433,44.063000000000002,36.186999999999998,38.469000000000001,43.185000000000002,42.152000000000001,39.542000000000002,43.203000000000003,49.777999999999999,54.828000000000003,53.371000000000002,52.317999999999998,46.545999999999999,44.167000000000002,36.271999999999998,38.561,43.286999999999999,42.252000000000002,39.636000000000003,43.305999999999997,49.896999999999998,54.96,53.497999999999998,52.442,46.658999999999999,44.271000000000001,36.356000000000002,38.652999999999999,43.389000000000003,42.353000000000002,39.729999999999997,43.408000000000001,50.015000000000001,55.091999999999999,53.625,52.566000000000003,46.771999999999998,44.375,36.441000000000003,38.744999999999997,43.491,42.454000000000001,39.823999999999998,43.511000000000003,50.134,55.223999999999997,53.752000000000002,52.691000000000003,46.884999999999998,44.478999999999999,36.526000000000003,38.837000000000003,43.593000000000004,42.555,39.917999999999999,43.613,50.252000000000002,55.356000000000002,53.878999999999998,52.814999999999998,46.997999999999998,44.582999999999998,36.610999999999997,38.929000000000002,43.695,42.655999999999999,40.012,43.716000000000001,50.371000000000002,55.487000000000002,54.005000000000003,52.939,47.110999999999997,44.686999999999998,36.695,39.021000000000001,43.796999999999997,42.756999999999998,40.106999999999999,43.819000000000003,50.488999999999997,55.619,54.131999999999998,53.063000000000002,47.222999999999999,44.792000000000002,36.78,39.113,43.899000000000001,42.857999999999997,40.201000000000001,43.920999999999999,50.607999999999997,55.750999999999998,54.259,53.186999999999998,47.335999999999999,44.896000000000001,36.865000000000002,39.204999999999998,44.000999999999998,42.959000000000003,40.295000000000002]
[null,10095,"Sumas, Town of",{"$f":"VLOOKUP(B39,TOCA!$B$3:$E$138,4,FALSE)","v":0},5.4219999999999997,5.6269999999999998,5.819,5.7889999999999997,5.7229999999999999,5.577,5.4240000000000004,5.2110000000000003,5.306,5.3090000000000002,5.1989999999999998,5.2539999999999996,5.9050000000000002,5.8380000000000001,5.6890000000000001,5.5339999999999998,5.3179999999999996,5.415,5.4169999999999998,5.306,5.3620000000000001,5.532,5.74,5.9349999999999996,5.47,5.65,5.88,5.79,5.83,5.66,5.39,5.24,5.29,5.31,5.24,5.29,5.48,5.66,5.88,5.8,5.83,5.66,5.39,5.24,5.29,5.31,5.24,5.3,5.49,5.68,6.28,6.25,5.87,5.76,5.5,5.3,5.43,5.41,5.38,5.33,5.5,5.69,6.29,6.26,5.88,5.77,5.51,5.31,5.44,5.42,5.39,5.34,5.51,5.7,6.3,6.27,5.89,5.78,5.52,5.32,5.45,5.43,5.4,5.35,5.52,5.71,6.31,6.28,5.9,5.79,5.53,5.33,5.46,5.44,5.41,5.36,5.53,5.72,6.32,6.29,5.91,5.8,5.54,5.33,5.47,5.45,5.42,5.36,5.54,5.73,6.33,6.3,5.92,5.81,5.55,5.34,5.47,5.45,5.42,5.37,5.55,5.74,6.34,6.31,5.93,5.82,5.55,5.35,5.48,5.46,5.43,5.38,5.55,5.75,6.35,6.32,5.94,5.83,5.56,5.36,5.49,5.47,5.44,5.39,5.56,5.76,6.36,6.33,5.95,5.84,5.57,5.37,5.5,5.48,5.45,5.4,5.57,5.77,6.37,6.34,5.96,5.85,5.58,5.38,5.51,5.49,5.46,5.41,5.58,5.78,6.39,6.36,5.97,5.86,5.59,5.39,5.52,5.5,5.47,5.42,5.59,5.78,6.4,6.37,5.98,5.87,5.6,5.4,5.53,5.51,5.48,5.43]
[null,10109,"Columbia Basin Elec Coop",{"$f":"VLOOKUP(B45,TOCA!$B$3:$E$138,4,FALSE)","v":0},16.154,15.319000000000001,17.652000000000001,17.565000000000001,16.917999999999999,16.722000000000001,19.565999999999999,20.366,21.393000000000001,22.07,20.425000000000001,19.175999999999998,17.891999999999999,17.295999999999999,16.835000000000001,19.838000000000001,20.841999999999999,21.972999999999999,22.55,20.934000000000001,19.651,16.408999999999999,15.587,17.954000000000001,16.45,16.559999999999999,19.45,17.66,17.5,16.21,18.899999999999999,20.260000000000002,21.41,21.63,20.39,18.87,16.48,16.59,19.48,17.7,17.53,16.239999999999998,18.940000000000001,20.3,21.45,21.67,20.440000000000001,18.91,17.3,17.45,20,19.239999999999998,19.39,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999,17.3,17.45,20,19.239999999999998,19.14,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999,17.3,17.46,20,19.239999999999998,19.14,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999,17.3,17.46,20,19.239999999999998,19.14,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999,17.3,17.45,20,19.239999999999998,19.39,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999,17.3,17.45,20,19.239999999999998,19.14,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999,17.3,17.46,20,19.239999999999998,19.14,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999,17.3,17.46,20,19.239999999999998,19.14,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999,17.3,17.45,20,19.239999999999998,19.39,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999,17.3,17.45,20,19.239999999999998,19.14,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999,17.3,17.46,20,19.239999999999998,19.14,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999,17.3,17.46,20,19.239999999999998,19.14,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999]
[null,10157,"Emerald PUD",{"$f":"VLOOKUP(B57,TOCA!$B$3:$E$138,4,FALSE)","v":0},86.394999999999996,95.245999999999995,103.794,106.1,104.65300000000001,93.308999999999997,91.646000000000001,63.683,60.201999999999998,72.519000000000005,72.037999999999997,63.070999999999998,103.943,100.057,92.266999999999996,90.376999999999995,63.811,59.625999999999998,71.617999999999995,71.152000000000001,62.338999999999999,84.971999999999994,93.628,106.871,85.59,94.281999999999996,107.598,104.65600000000001,100.755,92.921000000000006,91.016999999999996,64.322000000000003,60.119,72.174000000000007,71.703999999999994,62.843000000000004,86.210999999999999,94.938999999999993,108.328,105.372,101.45699999999999,93.578000000000003,91.66,64.834999999999994,60.615000000000002,72.733000000000004,72.257999999999996,63.35,86.835999999999999,95.599000000000004,109.062,106.092,102.16200000000001,94.239000000000004,92.305999999999997,65.349999999999994,61.113,73.293999999999997,72.814999999999998,63.859000000000002,87.463999999999999,96.262,109.8,106.816,102.87,94.903000000000006,92.956000000000003,65.867999999999995,61.613999999999997,73.858999999999995,73.375,64.37,88.093999999999994,96.929000000000002,110.541,107.54300000000001,103.58199999999999,95.57,93.608000000000004,66.388999999999996,62.116999999999997,74.426000000000002,73.936999999999998,64.884,88.727999999999994,97.599000000000004,111.286,108.274,104.298,96.241,94.263999999999996,66.912000000000006,62.622,74.995999999999995,74.503,65.400999999999996,89.364999999999995,98.272999999999996,112.035,109.008,105.017,96.915000000000006,94.924000000000007,67.438000000000002,63.13,75.569000000000003,75.070999999999998,65.92,90.006,98.95,112.788,109.746,105.74,97.591999999999999,95.585999999999999,67.966999999999999,63.640999999999998,76.144000000000005,75.641999999999996,66.441000000000003,90.649000000000001,99.63,113.544,110.488,106.467,98.272999999999996,96.251999999999995,68.498000000000005,64.153999999999996,76.722999999999999,76.215999999999994,66.965999999999994,91.296000000000006,100.313,114.304,111.23399999999999,107.197,98.956999999999994,96.921000000000006,69.031999999999996,64.67,77.304000000000002,76.793000000000006,67.492999999999995,91.945999999999998,101.001,115.068,111.983,107.93,99.644000000000005,97.593999999999994,69.567999999999998,65.188000000000002,77.888999999999996,77.372,68.022000000000006,92.599000000000004,101.691,115.83499999999999,112.736,108.66800000000001,100.33499999999999,98.27,70.106999999999999,65.709000000000003,78.475999999999999,77.954999999999998,68.555000000000007,93.254999999999995,102.38500000000001,116.607,113.49299999999999,109.40900000000001,101.029,98.948999999999998,70.649000000000001,66.231999999999999,79.066000000000003,78.540000000000006,69.09,93.915000000000006,103.08199999999999,117.38200000000001,114.253,110.154,101.727,99.632000000000005,71.194000000000003,66.757999999999996,79.66,79.129000000000005,69.626999999999995]
[null,10179,"Flathead Elec Coop",{"$f":"VLOOKUP(B64,TOCA!$B$3:$E$138,4,FALSE)","v":0},241.226,275.52999999999997,297.07400000000001,314.88299999999998,289.416,263.476,248.155,215.51900000000001,202.22300000000001,218.04900000000001,214.63,202.15199999999999,312.42399999999998,289.39499999999998,261.43700000000001,249.66499999999999,210.62100000000001,196.37799999999999,227.749,219.941,209.733,242.352,283.89800000000002,305.85599999999999,245.37700000000001,287.411,309.654,316.30900000000003,303.625,264.66899999999998,252.749,213.23500000000001,198.834,230.595,222.70599999999999,212.386,248.441,290.97000000000003,313.50099999999998,320.24400000000003,307.38900000000001,267.94299999999998,255.87299999999999,215.88200000000001,201.322,233.47900000000001,225.506,215.07499999999999,251.54499999999999,294.57400000000001,317.39800000000002,324.23099999999999,311.20100000000002,271.25900000000001,259.03699999999998,218.56299999999999,203.84100000000001,236.40100000000001,228.34299999999999,217.798,254.68899999999999,298.22500000000002,321.34500000000003,328.26900000000001,304.02600000000001,274.61900000000003,262.24200000000002,221.279,206.393,239.36,231.21700000000001,220.55699999999999,257.87400000000002,301.92399999999998,325.34399999999999,332.36,318.97500000000002,278.02100000000002,265.48899999999998,224.03,208.97800000000001,242.358,234.12799999999999,223.352,261.101,305.67,329.39600000000002,336.50400000000002,322.93799999999999,281.46800000000002,268.77699999999999,226.81700000000001,211.59700000000001,245.39500000000001,237.077,226.18299999999999,264.36900000000003,309.46600000000001,333.49900000000002,340.702,326.952,284.959,272.108,229.63900000000001,214.249,248.471,240.065,229.05199999999999,267.68,313.31,337.65699999999998,344.95400000000001,319.43099999999998,288.49599999999998,275.48099999999999,232.49799999999999,216.93600000000001,251.58699999999999,243.09100000000001,231.958,271.03399999999999,317.20400000000001,341.86799999999999,349.26299999999998,335.137,292.07799999999997,278.899,235.39400000000001,219.65799999999999,254.744,246.15700000000001,234.90199999999999,274.43099999999998,321.149,346.13499999999999,353.62700000000001,339.31,295.70699999999999,282.36,238.327,222.41499999999999,257.94299999999998,249.26300000000001,237.88499999999999,277.87299999999999,325.14499999999998,350.45699999999999,358.048,343.53699999999998,299.38299999999998,285.86700000000002,241.298,225.208,261.18299999999999,252.41,240.90600000000001,281.35899999999998,329.19299999999998,354.83499999999998,362.52800000000002,347.81900000000002,303.10599999999999,289.41899999999998,244.30699999999999,228.036,264.46499999999997,255.59700000000001,243.96700000000001,284.89100000000002,333.29300000000001,359.27100000000002,367.065,352.15699999999998,306.87799999999999,293.017,247.35599999999999,230.90199999999999,267.79000000000002,258.82600000000002,247.06899999999999,288.46899999999999,337.447,363.76400000000001,371.66199999999998,356.55099999999999,310.7,296.661,250.44399999999999,233.80500000000001,271.15800000000002,262.09800000000001,250.21100000000001]
[null,10209,"Inland P & L",{"$f":"VLOOKUP(B73,TOCA!$B$3:$E$138,4,FALSE)","v":0},151.596,189.90600000000001,214.762,228.21799999999999,198.21299999999999,185.678,167.04400000000001,148.51599999999999,128.68199999999999,153.98699999999999,153.12899999999999,135.20699999999999,220.13900000000001,208.30500000000001,180.43899999999999,157.80500000000001,140.131,129.12700000000001,155.303,151.00200000000001,132.41499999999999,140.76,182.73400000000001,198.81899999999999,157.04499999999999,179.25700000000001,196.31800000000001,210.40700000000001,189.35900000000001,171.714,160.76499999999999,148.80600000000001,141.78,156.14500000000001,151.36199999999999,140.142,154.982,176.42500000000001,193.47300000000001,211.56899999999999,197.20699999999999,172.66300000000001,161.65299999999999,149.637,142.57499999999999,157.02199999999999,152.21,140.92500000000001,156.66499999999999,178.143,196.107,222.143,207.62,182.215,169.006,156.929,148.21600000000001,164.113,159.60300000000001,147.203,163.655,186.44,204.72800000000001,223.73099999999999,209.10300000000001,183.51499999999999,170.2,158.03700000000001,149.25800000000001,165.27099999999999,160.72300000000001,148.23599999999999,164.81299999999999,187.773,206.19,225.33,210.59700000000001,184.82400000000001,171.40299999999999,159.15199999999999,150.30799999999999,166.43600000000001,161.851,149.27500000000001,165.97900000000001,189.11500000000001,207.66300000000001,226.941,204.78800000000001,186.143,172.614,160.27600000000001,151.36600000000001,167.61,162.98699999999999,150.322,167.154,190.46700000000001,209.14599999999999,228.56299999999999,213.61799999999999,187.471,173.834,161.40799999999999,152.43100000000001,168.792,164.13200000000001,151.37700000000001,168.33699999999999,191.82900000000001,210.64099999999999,230.19800000000001,215.14400000000001,188.809,175.06299999999999,162.548,153.50299999999999,169.983,165.28399999999999,152.43899999999999,169.52799999999999,193.20099999999999,212.14599999999999,231.84399999999999,216.68199999999999,190.15700000000001,176.30099999999999,163.696,154.583,171.18299999999999,166.44499999999999,153.50899999999999,170.72800000000001,194.583,213.66200000000001,233.50200000000001,210.70599999999999,191.51499999999999,177.548,164.85300000000001,155.67099999999999,172.39099999999999,167.614,154.58600000000001,171.93700000000001,195.97499999999999,215.19,235.172,219.791,192.88200000000001,178.803,166.018,156.767,173.607,168.791,155.672,173.155,197.37700000000001,216.72800000000001,236.85400000000001,221.36199999999999,194.25899999999999,180.06800000000001,167.191,157.87100000000001,174.833,169.977,156.76499999999999,174.381,198.79,218.27699999999999,238.54900000000001,222.94499999999999,195.64599999999999,181.34200000000001,168.37299999999999,158.983,176.06700000000001,171.17099999999999,157.86500000000001,175.61600000000001,200.21199999999999,219.83799999999999,240.256,224.54,197.04400000000001,182.625,169.56299999999999,160.102,177.31,172.374,158.97399999999999]
[null,10235,"Lakeview L & P (WA)",{"$f":"VLOOKUP(B77,TOCA!$B$3:$E$138,4,FALSE)","v":0},42.295000000000002,51.204999999999998,54.341000000000001,56.323,52.084000000000003,47.570999999999998,43.481000000000002,33.779000000000003,34.82,37.250999999999998,36.652000000000001,34.207999999999998,55.783000000000001,51.58,47.106000000000002,43.052999999999997,33.444000000000003,34.472000000000001,36.875999999999998,36.279000000000003,33.857999999999997,41.9,50.722000000000001,53.823999999999998,42.067,50.924999999999997,54.04,56.006,51.786000000000001,47.295000000000002,43.225000000000001,33.578000000000003,34.61,37.023000000000003,36.424999999999997,33.993000000000002,42.235999999999997,51.128999999999998,54.256,56.23,51.993000000000002,47.484000000000002,43.398000000000003,33.712000000000003,34.747999999999998,37.170999999999999,36.57,34.128999999999998,41.991999999999997,50.85,53.939,55.896999999999998,51.69,47.210999999999999,43.148000000000003,33.526000000000003,34.552999999999997,36.936,36.363,33.776000000000003,42.16,51.054000000000002,54.155000000000001,56.12,51.896000000000001,47.4,43.320999999999998,33.659999999999997,34.691000000000003,37.082999999999998,36.508000000000003,33.911000000000001,42.329000000000001,51.258000000000003,54.372,56.344999999999999,52.103999999999999,47.59,43.494,33.793999999999997,34.83,37.231999999999999,36.654000000000003,34.046999999999997,42.497999999999998,51.463000000000001,54.588999999999999,56.57,52.311999999999998,47.78,43.667999999999999,33.93,34.969000000000001,37.381,36.801000000000002,34.183,42.667999999999999,51.668999999999997,54.808,56.795999999999999,52.521999999999998,47.970999999999997,43.841999999999999,34.064999999999998,35.109000000000002,37.53,36.948,34.319000000000003,42.838999999999999,51.875999999999998,55.027000000000001,57.024000000000001,52.731999999999999,48.162999999999997,44.018000000000001,34.201999999999998,35.25,37.68,37.095999999999997,34.457000000000001,43.01,52.082999999999998,55.247,57.252000000000002,52.942999999999998,48.356000000000002,44.194000000000003,34.338000000000001,35.390999999999998,37.831000000000003,37.244,34.594999999999999,43.182000000000002,52.290999999999997,55.468000000000004,57.481000000000002,53.155000000000001,48.548999999999999,44.371000000000002,34.475999999999999,35.531999999999996,37.981999999999999,37.393000000000001,34.732999999999997,43.354999999999997,52.500999999999998,55.69,57.710999999999999,53.366999999999997,48.743000000000002,44.548000000000002,34.613999999999997,35.673999999999999,38.134,37.542999999999999,34.872,43.527999999999999,52.710999999999999,55.912999999999997,57.941000000000003,53.581000000000003,48.938000000000002,44.725999999999999,34.752000000000002,35.817,38.286999999999999,37.692999999999998,35.011000000000003,43.701999999999998,52.920999999999999,56.136000000000003,58.173000000000002,53.795000000000002,49.134,44.905000000000001,34.890999999999998,35.96,38.44,37.844000000000001,35.151000000000003,43.877000000000002,53.133000000000003,56.360999999999997,58.405999999999999,54.01,49.331000000000003,45.085000000000001,35.030999999999999,36.103999999999999,38.594000000000001,37.994999999999997,35.292000000000002]
[null,10247,"Mason County PUD #3",{"$f":"VLOOKUP(B84,TOCA!$B$3:$E$138,4,FALSE)","v":0},122.688,138.53899999999999,161.30600000000001,162.23699999999999,154.898,147.94499999999999,132.13999999999999,108.648,81.236000000000004,82.844999999999999,83.834000000000003,82.997,155.24700000000001,147.50700000000001,140.26,123.67700000000001,100.048,73.087000000000003,74.046000000000006,74.656999999999996,73.599999999999994,112.137,129.46,153.07,120.50700000000001,136.71299999999999,159.22300000000001,160.29499999999999,152.55699999999999,145.221,128.59899999999999,104.91200000000001,77.822999999999993,78.873999999999995,79.457999999999998,83.421999999999997,126.139,142.38399999999999,164.95,165.87899999999999,158.25299999999999,150.911,134.251,110.062,83.200999999999993,84.337999999999994,84.986999999999995,83.924000000000007,117.965,136.11600000000001,159.983,160.08500000000001,153.03700000000001,145.417,127.861,98.616,76.751999999999995,78.022000000000006,78.484999999999999,75.525999999999996,119.413,137.649,161.61699999999999,161.55799999999999,154.667,147,129.36099999999999,100.006,77.745000000000005,79.188999999999993,79.703000000000003,76.695999999999998,120.65300000000001,138.892,162.87899999999999,162.626,155.69800000000001,147.989,130.267,100.79900000000001,78.703000000000003,80.320999999999998,80.941000000000003,77.989000000000004,122.117,140.46299999999999,164.571,164.465,157.76300000000001,150.172,132.58000000000001,103.215,80.680000000000007,82.486000000000004,83.271000000000001,80.441999999999993,124.81100000000001,143.33199999999999,167.63200000000001,167.458,160.77600000000001,153.10400000000001,135.45099999999999,105.995,83.224000000000004,85.144999999999996,85.887,82.843999999999994,127.117,145.476,169.62899999999999,169.27199999999999,162.53700000000001,154.71299999999999,136.88499999999999,107.22799999999999,84.078000000000003,86.004000000000005,86.680999999999997,84.132999999999996,128.51599999999999,146.91900000000001,171.13200000000001,170.67599999999999,164.02199999999999,156.178,138.30600000000001,108.532,85.168999999999997,87.23,87.947000000000003,84.856999999999999,129.446,147.988,172.35599999999999,171.922,165.416,157.648,139.82599999999999,109.98399999999999,86.644000000000005,88.870999999999995,89.751000000000005,86.778999999999996,131.47900000000001,150.065,174.494,173.99299999999999,167.536,159.74799999999999,141.88200000000001,111.834,88.468999999999994,90.760999999999996,91.680999999999997,88.7,133.46899999999999,152.05799999999999,176.50399999999999,175.89699999999999,169.44300000000001,161.59299999999999,143.64099999999999,113.372,89.918999999999997,92.23,93.141999999999996,90.111999999999995,135.07599999999999,153.79300000000001,178.38399999999999,177.63499999999999,171.137,163.184,145.10300000000001,114.60299999999999,90.998999999999995,93.284000000000006,94.144000000000005,91.022000000000006,135.93,154.50800000000001,178.976,178.184,171.67699999999999,163.68799999999999,145.547,114.955,91.248000000000005,93.542000000000002,94.394000000000005,91.248000000000005]
[null,10288,"Orcas P & L",{"$f":"VLOOKUP(B95,TOCA!$B$3:$E$138,4,FALSE)","v":1},36.137,44.707000000000001,54.968000000000004,52.789000000000001,48.624000000000002,44.283000000000001,40.448999999999998,31.870999999999999,24.117999999999999,25.672999999999998,24.663,25.863,52.32,48.341999999999999,44.054000000000002,40.076000000000001,26.591999999999999,23.847999999999999,25.456,24.449000000000002,25.824000000000002,35.887999999999998,44.777999999999999,55.061,35.976999999999997,44.89,55.198999999999998,52.451000000000001,48.463000000000001,44.164000000000001,40.177,26.658000000000001,23.907,25.518999999999998,24.51,25.888000000000002,36.067,45.002000000000002,55.337000000000003,52.582000000000001,48.584000000000003,44.274000000000001,40.277000000000001,26.725000000000001,23.966999999999999,25.582999999999998,24.571000000000002,25.952999999999999,37.036000000000001,46.633000000000003,56.521000000000001,54.716999999999999,51.228999999999999,46.08,40.606999999999999,30.553000000000001,24.039000000000001,24.885999999999999,23.983000000000001,26.338999999999999,37.128,46.749000000000002,56.661999999999999,54.853000000000002,51.356000000000002,46.195,40.707999999999998,30.629000000000001,24.099,24.948,24.042999999999999,26.405000000000001,37.22,46.865000000000002,56.802999999999997,54.988999999999997,51.484000000000002,46.31,40.808999999999997,30.704999999999998,24.158999999999999,25.01,24.102,26.47,37.311999999999998,46.981000000000002,56.942999999999998,55.125,51.610999999999997,46.423999999999999,40.909999999999997,30.780999999999999,24.218,25.071999999999999,24.161999999999999,26.536000000000001,37.405000000000001,47.097000000000001,57.084000000000003,55.262,51.738999999999997,46.539000000000001,41.011000000000003,30.856999999999999,24.277999999999999,25.134,24.222000000000001,26.600999999999999,37.497,47.213000000000001,57.225000000000001,55.398000000000003,51.866,46.654000000000003,41.112000000000002,30.933,24.338000000000001,25.196000000000002,24.280999999999999,26.667000000000002,37.588999999999999,47.33,57.365000000000002,55.533999999999999,51.994,46.768000000000001,41.213000000000001,31.009,24.398,25.257999999999999,24.341000000000001,26.731999999999999,37.680999999999997,47.445999999999998,57.506,55.67,52.121000000000002,46.883000000000003,41.314,31.085000000000001,24.457999999999998,25.318999999999999,24.4,26.797999999999998,37.774000000000001,47.561999999999998,57.646999999999998,55.805999999999997,52.249000000000002,46.997,41.414999999999999,31.161000000000001,24.516999999999999,25.381,24.46,26.863,37.866,47.677999999999997,57.787999999999997,55.942,52.375999999999998,47.112000000000002,41.515999999999998,31.236999999999998,24.577000000000002,25.443000000000001,24.52,26.928000000000001,37.957999999999998,47.793999999999997,57.927999999999997,56.079000000000001,52.503999999999998,47.226999999999997,41.616999999999997,31.312999999999999,24.637,25.504999999999999,24.579000000000001,26.994,38.049999999999997,47.91,58.069000000000003,56.215000000000003,52.631,47.341000000000001,41.718000000000004,31.388999999999999,24.696999999999999,25.567,24.638999999999999,27.059000000000001]
[null,10333,"Ravalli County Elec Coop",{"$f":"VLOOKUP(B103,TOCA!$B$3:$E$138,4,FALSE)","v":0},24.928000000000001,29.861000000000001,34.713999999999999,35.122999999999998,31.667999999999999,28.361999999999998,25.236999999999998,24.577999999999999,23.306000000000001,25.867999999999999,25.669,22.036999999999999,35.304000000000002,31.757999999999999,28.728999999999999,25.161999999999999,24.593,23.285,26.010999999999999,25.841000000000001,21.805,25.227,29.006,34.768000000000001,22.85,32.072000000000003,35.723999999999997,34.454999999999998,29.731000000000002,26.975999999999999,25.248999999999999,24.483000000000001,26.414999999999999,25.702999999999999,25.548999999999999,21.033000000000001,22.988,32.267000000000003,35.94,34.664000000000001,30.978999999999999,27.14,25.401,24.631,26.574000000000002,25.858000000000001,25.702999999999999,21.16,24.053999999999998,30.934000000000001,36.527000000000001,37.337000000000003,32.594999999999999,27.925999999999998,24.41,23.518000000000001,24.507000000000001,26.774000000000001,25.744,22.16,24.184999999999999,31.100999999999999,36.723999999999997,37.54,33.942999999999998,28.077999999999999,24.542999999999999,23.648,24.640999999999998,26.920999999999999,25.884,22.280999999999999,24.317,31.268999999999998,36.921999999999997,37.744,34.128,28.231000000000002,24.677,23.777999999999999,24.776,27.068999999999999,26.024000000000001,22.402999999999999,24.45,31.439,37.121000000000002,37.948999999999998,34.313000000000002,28.385000000000002,24.812000000000001,23.91,24.911000000000001,27.218,26.166,22.527000000000001,24.584,31.609000000000002,37.320999999999998,38.155000000000001,33.311,28.54,24.946999999999999,24.042000000000002,25.047000000000001,27.367000000000001,26.308,22.65,24.718,31.78,37.521999999999998,38.363,34.688000000000002,28.696000000000002,25.082999999999998,24.175000000000001,25.184000000000001,27.518000000000001,26.45,22.774999999999999,24.853000000000002,31.952000000000002,37.725000000000001,38.570999999999998,34.877000000000002,28.852,25.22,24.308,25.321999999999999,27.669,26.594000000000001,22.9,24.989000000000001,32.125999999999998,37.927999999999997,38.780999999999999,35.067,29.01,25.358000000000001,24.443000000000001,25.46,27.821999999999999,26.739000000000001,23.026,25.126000000000001,32.299999999999997,38.133000000000003,38.991999999999997,34.042999999999999,29.167999999999999,25.495999999999999,24.577999999999999,25.6,27.975000000000001,26.884,23.152999999999999,25.263999999999999,32.475000000000001,38.338999999999999,39.204999999999998,35.451000000000001,29.327000000000002,25.635999999999999,24.713999999999999,25.74,28.129000000000001,27.030999999999999,23.28,25.402000000000001,32.652000000000001,38.545999999999999,39.417999999999999,35.645000000000003,29.488,25.776,24.850999999999999,25.881,28.283999999999999,27.178000000000001,23.408000000000001,25.542000000000002,32.829000000000001,38.755000000000003,39.633000000000003,35.838999999999999,29.649000000000001,25.917000000000002,24.989000000000001,26.023,28.44,27.326000000000001,23.536999999999999]
[null,10369,"Surprise Valley Elec Coop",{"$f":"VLOOKUP(B112,TOCA!$B$3:$E$138,4,FALSE)","v":0},16.509,16.399000000000001,21.428999999999998,20.359000000000002,18.347000000000001,18.873000000000001,19.61,33.735999999999997,29.326000000000001,37.774000000000001,36.914000000000001,27.702000000000002,19.526,16.574000000000002,14.746,24.763000000000002,35.47,33.960999999999999,37.414000000000001,34.923999999999999,27.940999999999999,16.824000000000002,15.731,24.268000000000001,17.89,16.52,19.73,19.77,17.09,16.079999999999998,25.08,31.38,37.700000000000003,38.53,35.9,29.09,17.89,16.52,19.73,19.77,17.09,16.079999999999998,25.08,31.38,37.700000000000003,38.53,35.9,29.09,16.579999999999998,15.3,18.72,19.66,15.65,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.579999999999998,15.3,18.72,19.66,15.86,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.579999999999998,15.3,18.72,19.66,15.86,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.579999999999998,15.3,18.72,19.66,15.86,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.579999999999998,15.3,18.72,19.66,15.65,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.579999999999998,15.3,18.72,19.66,15.86,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.579999999999998,15.3,18.72,19.66,15.86,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.579999999999998,15.3,18.72,19.66,15.86,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.579999999999998,15.3,18.72,19.66,15.65,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.579999999999998,15.3,18.72,19.66,15.86,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.579999999999998,15.3,18.72,19.66,15.86,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.579999999999998,15.3,18.72,19.66,15.86,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54]
[null,10434,"Vera Irrigation District",{"$f":"VLOOKUP(B124,TOCA!$B$3:$E$138,4,FALSE)","v":0},39.548000000000002,45.521999999999998,50.682000000000002,51.107999999999997,43.872999999999998,42.509,37.216000000000001,35.578000000000003,39.296999999999997,47.405000000000001,45.628,41.093000000000004,46.747,45.795999999999999,44.08,37.530999999999999,35.018999999999998,38.258000000000003,45.984999999999999,45.478999999999999,39.868000000000002,37.667000000000002,45.488,48.072000000000003,38.115000000000002,46.027999999999999,48.655999999999999,47.186,47.877000000000002,44.488999999999997,37.875,35.344000000000001,38.616,46.423999999999999,45.915999999999997,40.238,38.469000000000001,46.457000000000001,49.116999999999997,47.628,48.326000000000001,44.902000000000001,38.220999999999997,35.671999999999997,38.975999999999999,46.866999999999997,46.356000000000002,40.610999999999997,36.488999999999997,44.994,49.070999999999998,49.966000000000001,41.765999999999998,40.103999999999999,36.506999999999998,35.17,45.107999999999997,45.066000000000003,45.845999999999997,38.884999999999998,36.671999999999997,45.219000000000001,49.316000000000003,50.216000000000001,43.473999999999997,40.305,36.69,35.345999999999997,45.332999999999998,45.292000000000002,46.075000000000003,39.079000000000001,36.854999999999997,45.445,49.563000000000002,50.466999999999999,43.691000000000003,40.506,36.872999999999998,35.521999999999998,45.56,45.518000000000001,46.305999999999997,39.274999999999999,37.039000000000001,45.673000000000002,49.811,50.719000000000001,43.91,40.709000000000003,37.058,35.700000000000003,45.787999999999997,45.746000000000002,46.536999999999999,39.470999999999997,37.225000000000001,45.901000000000003,50.06,50.972999999999999,42.606999999999999,40.911999999999999,37.243000000000002,35.878999999999998,46.015999999999998,45.973999999999997,46.77,39.667999999999999,37.411000000000001,46.131,50.31,51.228000000000002,44.35,41.116999999999997,37.429000000000002,36.058,46.247,46.204000000000001,47.003999999999998,39.866999999999997,37.597999999999999,46.360999999999997,50.561999999999998,51.484000000000002,44.570999999999998,41.322000000000003,37.616,36.238,46.478000000000002,46.435000000000002,47.238999999999997,40.066000000000003,37.786000000000001,46.593000000000004,50.814999999999998,51.741999999999997,44.793999999999997,41.529000000000003,37.804000000000002,36.418999999999997,46.71,46.667999999999999,47.475000000000001,40.265999999999998,37.975000000000001,46.826000000000001,51.069000000000003,52,43.466000000000001,41.737000000000002,37.993000000000002,36.601999999999997,46.944000000000003,46.901000000000003,47.712000000000003,40.468000000000004,38.164999999999999,47.06,51.323999999999998,52.26,45.243000000000002,41.945,38.183,36.784999999999997,47.177999999999997,47.134999999999998,47.951000000000001,40.67,38.354999999999997,47.295000000000002,51.581000000000003,52.521999999999998,45.47,42.155000000000001,38.374000000000002,36.968000000000004,47.414000000000001,47.371000000000002,48.191000000000003,40.872999999999998,38.546999999999997,47.531999999999996,51.838999999999999,52.783999999999999,45.697000000000003,42.366,38.566000000000003,37.152999999999999,47.651000000000003,47.607999999999997,48.432000000000002,41.078000000000003]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"VLOOKUP(B131,TOCA!$B$3:$E$138,4,FALSE)","v":0},3.1749999999999998,3.3479999999999999,3.5939999999999999,3.4350000000000001,3.3010000000000002,3.242,3.12,3.1779999999999999,3.133,3.3690000000000002,3.4140000000000001,3.2749999999999999,3.53,3.41,3.35,3.2280000000000002,3.2730000000000001,3.3330000000000002,3.5579999999999998,3.641,3.5350000000000001,3.302,3.444,3.6890000000000001,3.3039999999999998,3.4119999999999999,3.645,3.4990000000000001,3.3980000000000001,3.3180000000000001,3.242,3.302,3.3490000000000002,3.6030000000000002,3.7170000000000001,3.6179999999999999,3.3039999999999998,3.4119999999999999,3.645,3.4990000000000001,3.3980000000000001,3.3180000000000001,3.242,3.302,3.3490000000000002,3.6030000000000002,3.7170000000000001,3.6179999999999999,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504]
[null,13927,"Kalispel",{"$f":"VLOOKUP(B133,TOCA!$B$3:$E$138,4,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.05,5.1429999999999998,5.1429999999999998,4.4610000000000003,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.05,5.1429999999999998,5.1429999999999998,4.4610000000000003,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,3.5710000000000002,3.57,4.1100000000000003,3.89,3.5939999999999999,3.827,3.5379999999999998,3.8730000000000002,4.1639999999999997,4.6520000000000001,4.9050000000000002,3.5019999999999998,3.7490000000000001,3.7480000000000002,4.3150000000000004,4.4020000000000001,4.0670000000000002,4.3310000000000004,4.0030000000000001,4.383,4.7119999999999997,5.2640000000000002,5.5510000000000002,3.9620000000000002,4.242,4.2409999999999997,4.8819999999999997,5.399,4.9889999999999999,5.3120000000000003,4.91,5.3760000000000003,5.78,6.4569999999999999,6.8090000000000002,4.8600000000000003,5.2030000000000003,5.202,5.9889999999999999,6.5119999999999996,5.81,6.407,5.923,6.484,6.9710000000000001,7.7869999999999999,8.2119999999999997,5.8620000000000001,6.2759999999999998,6.274,7.2229999999999999,8.141,7.5229999999999997,8.0090000000000003,7.4039999999999999,8.1059999999999999,8.7149999999999999,9.7349999999999994,10.266,7.3280000000000003,7.8460000000000001,7.843,9.0299999999999994,8.8339999999999996,8.1639999999999997,8.6920000000000002,8.0350000000000001,8.7970000000000006,9.4580000000000002,10.565,11.141,7.9530000000000003,8.5150000000000006,8.5120000000000005,9.8000000000000007,9.3930000000000007,8.68,9.2409999999999997,8.5429999999999993,9.3529999999999998,10.055,11.233000000000001,11.845000000000001,8.4559999999999995,9.0530000000000008,9.0500000000000007,10.419,9.4209999999999994,8.4060000000000006,9.2690000000000001,8.5679999999999996,9.3810000000000002,10.086,11.266,11.881,8.4809999999999999,9.08,9.077,10.45,9.4489999999999998,8.7319999999999993,9.2970000000000006,8.5939999999999994,9.4090000000000007,10.116,11.3,11.916,8.5069999999999997,9.1069999999999993,9.1039999999999992,10.481,9.4779999999999998,8.7579999999999991,9.3249999999999993,8.6199999999999992,9.4380000000000006,10.146000000000001,11.334,11.952,8.532,9.1340000000000003,9.1310000000000002,10.513,9.5060000000000002,8.7840000000000007,9.3529999999999998,8.6460000000000008,9.4659999999999993,10.177,11.368,11.988,8.5579999999999998,9.1620000000000008,9.1590000000000007,10.544,9.5340000000000007,8.8109999999999999,9.3810000000000002,8.6720000000000006,9.4939999999999998,10.207000000000001,11.401999999999999,12.023999999999999,8.5830000000000002]
[]
[]
[null,null,"PNGC CSP Error Flag",null,{"$f":"IF(E138>SUMPRODUCT(E4:E137,$D$4:$D$137),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR138>SUMPRODUCT(BR4:BR137,$D$4:$D$137),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ED138>SUMPRODUCT(ED4:ED137,$D$4:$D$137),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"I_CDQ","index":7,"n_rows":138,"n_cols":15,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer Demand Quantity (MW)"]
["TOC"]
[null,"BESID","AccountName",10,11,12,1,{"$f":"+G3+1","v":2},{"$f":"+H3+1","v":3},4,5,6,7,8,9]
[null,10005,"Alder Mutual",0.24399999999999999,0.29399999999999998,0.33900000000000002,0.35499999999999998,0.27100000000000002,0.252,0.315,0.23699999999999999,0.114,8.6999999999999994E-2,6.7000000000000004E-2,0.189]
[null,10015,"Asotin County PUD #1",0.91400000000000003,1.0840000000000001,0.94199999999999995,0.875,0.84599999999999997,0.76300000000000001,0.61699999999999999,0.89700000000000002,1.2709999999999999,1.0149999999999999,1.4039999999999999,1.0369999999999999]
[null,10024,"Benton County PUD #1",39.765999999999998,57.360999999999997,45.338000000000001,64.421000000000006,77.727000000000004,45.722999999999999,38.283000000000001,92.853999999999999,76.384,43.433,67.004999999999995,56.735999999999997]
[null,10025,"Benton REA",10.082000000000001,18.416,14.592000000000001,19.350999999999999,24.798999999999999,20.215,21.045999999999999,18.058,15.269,8.3559999999999999,10.484999999999999,12.275]
[null,10027,"Big Bend Elec Coop",11.759,8.4619999999999997,6.63,7.7210000000000001,11.914999999999999,10.442,15.145,25.015999999999998,15.09,6.4240000000000004,4.7549999999999999,14.824]
[null,10029,"Blachly Lane Elec Coop",5.8780000000000001,5.7320000000000002,7.0350000000000001,5.4370000000000003,6.3040000000000003,5.2709999999999999,6.4770000000000003,4.7370000000000001,2.8849999999999998,2.9420000000000002,1.8779999999999999,3.9340000000000002]
[null,10044,"Canby, City of",3.8119999999999998,5.6870000000000003,4.8769999999999998,5.1559999999999997,6.4820000000000002,4.7140000000000004,4.7619999999999996,3.73,4.3920000000000003,5.9589999999999996,5.0720000000000001,3.931]
[null,10046,"Central Electric Coop",49.109000000000002,60.539000000000001,52.265000000000001,52.540999999999997,65.195999999999998,45.64,44.616999999999997,29.254000000000001,14.999000000000001,14.798,11.539,21.504999999999999]
[null,10047,"Central Lincoln PUD",30.509,41.689,33.81,36.450000000000003,47.572000000000003,33.5,34.112000000000002,26.236000000000001,8.0489999999999995,2.4390000000000001,0,16.614000000000001]
[null,10055,"Albion, City of",0.17599999999999999,0.253,0.17100000000000001,0.182,0.20399999999999999,0.186,0.312,0.17499999999999999,9.2999999999999999E-2,5.5E-2,6.0999999999999999E-2,0.13500000000000001]
[null,10057,"Ashland, City of",5.1660000000000004,6.4509999999999996,5.8689999999999998,5.0940000000000003,5.6159999999999997,5.2640000000000002,4.6509999999999998,5.9880000000000004,8.0269999999999992,9.5459999999999994,8.6440000000000001,5.7409999999999997]
[null,10059,"Bandon, City of",3.4279999999999999,3.42,3.3260000000000001,3.2450000000000001,4.0880000000000001,3.1059999999999999,3.6560000000000001,2.3820000000000001,1.2130000000000001,0.80100000000000005,0.93500000000000005,2.052]
[null,10062,"Bonners Ferry, City of",2.0779999999999998,1.913,1.5669999999999999,1.8580000000000001,1.6779999999999999,1.752,1.681,1.974,1.671,1.4390000000000001,1.518,1.6719999999999999]
[null,10074,"Forest Grove, City of",7.3949999999999996,8.0570000000000004,7.6929999999999996,7.9290000000000003,9.9109999999999996,7.4240000000000004,8.6449999999999996,4.8449999999999998,4.431,6.1020000000000003,4.6710000000000003,3.077]
[null,10087,"Port Angeles, City of",31.260999999999999,26.445,20.111999999999998,27.709,22.663,26.97,25.707999999999998,35.03,21.573,21.751000000000001,22.881,21.655999999999999]
[null,10106,"Clearwater Power",8.1720000000000006,7.8970000000000002,8.1170000000000009,7.91,9.8529999999999998,8.1769999999999996,7.2190000000000003,6.0620000000000003,3.202,3.157,3.42,4.4240000000000004]
[null,10136,"Douglas Electric Cooperative",8.2430000000000003,6.9690000000000003,6.8390000000000004,6.4969999999999999,10.634,9.1809999999999992,8.6959999999999997,6.28,4.133,4.4390000000000001,3.25,3.8180000000000001]
[null,10174,"Farmers Elec Coop",0.20699999999999999,0.27800000000000002,0.19500000000000001,0.184,0.23200000000000001,0.20499999999999999,0.23699999999999999,0.13300000000000001,0.104,0.111,0.129,0.16400000000000001]
[null,10203,"Idaho County L & P",2.294,2.335,2.3149999999999999,2.3069999999999999,2.8839999999999999,2.335,2.0169999999999999,1.3839999999999999,0.88100000000000001,1.014,1.2709999999999999,0.88400000000000001]
[null,10204,"Idaho Falls Power",13.467000000000001,22.826000000000001,16.812999999999999,13.542999999999999,23.565999999999999,19.138999999999999,13.237,6.0659999999999998,10.74,9.7110000000000003,10.093999999999999,7.9580000000000002]
[null,10242,"Lost River Elec Coop",1.556,2.5619999999999998,2.2639999999999998,2.109,2.7450000000000001,2.524,1.8640000000000001,8.9730000000000008,1.9770000000000001,1.6339999999999999,0.623,4.4960000000000004]
[null,10278,"Northern Lights",9.6739999999999995,9.6929999999999996,7.556,9.9589999999999996,10.055999999999999,7.91,6.3739999999999997,6.4770000000000003,3.9049999999999998,3.4209999999999998,2.786,5.2359999999999998]
[null,10306,"Pend Oreille County PUD  #1",11.605,9.1389999999999993,10.423999999999999,11.756,11.234,9.6750000000000007,0,0,0,1.7030000000000001,2.1429999999999998,9.7040000000000006]
[null,10352,"Skamania County PUD #1",5.7169999999999996,5.6550000000000002,3.9140000000000001,4.9269999999999996,6.2729999999999997,4.7670000000000003,5.44,5.0250000000000004,2.1480000000000001,2.7440000000000002,1.397,2.7679999999999998]
[null,10379,"Steilacoom, Town of",2.0099999999999998,2.3620000000000001,1.4730000000000001,1.792,2.09,1.81,1.891,1.2509999999999999,0.56899999999999995,0.871,0.70199999999999996,0.755]
[null,10440,"Wahkiakum County PUD #1",2.64,2.9670000000000001,2.2450000000000001,2.7519999999999998,3.0459999999999998,2.4510000000000001,2.79,1.976,1.0009999999999999,0.57399999999999995,0.45700000000000002,1.248]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0.14899999999999999,1.016,1.204,1.4390000000000001,8.8999999999999996E-2,0.36499999999999999]
[null,11680,"Weiser, City of",1.1439999999999999,1.492,1.133,1.4039999999999999,1.335,1.3759999999999999,1.2,1.228,2.3919999999999999,1.629,2.67,2.1219999999999999]
[null,12026,"Jefferson County PUD #1",20.221,19.353000000000002,19.888000000000002,15.131,18.797999999999998,18.713000000000001,16.811,14.808,7.7619999999999996,2.8839999999999999,2.415,8.6809999999999992]
[null,10298,"PNGC Aggregate",147.887,187.76300000000001,137.374,156.57499999999999,208.83,143.83699999999999,140.649,70.650000000000006,43.640999999999998,38.551000000000002,23.959,44.139000000000003]

{"sheet":"I_NLSL","index":8,"n_rows":138,"n_cols":404,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Large Single Loads (self-supplied) (MWh)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0}]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D5:AA5)","v":0},{"$f":"+SUM(AB5:AY5)","v":0},{"$f":"+SUM(AZ5:BW5)","v":0},{"$f":"+SUM(BX5:CU5)","v":0},{"$f":"+SUM(CV5:DS5)","v":0},{"$f":"+SUM(DT5:EQ5)","v":0},{"$f":"+SUM(ER5:FO5)","v":0},{"$f":"+SUM(FP5:GM5)","v":0},{"$f":"+SUM(GN5:HK5)","v":0},{"$f":"+SUM(HL5:II5)","v":0},{"$f":"+SUM(IJ5:JG5)","v":0},{"$f":"+SUM(JH5:KE5)","v":0},{"$f":"+SUM(KF5:LC5)","v":0},{"$f":"+SUM(LD5:MA5)","v":0},{"$f":"+SUM(MB5:MY5)","v":0},{"$f":"+SUM(MZ5:NW5)","v":0}]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1596.345,1258.655,1535.104,1231.896,1596.345,1258.655,1534.934,1320.066,1473.7180000000001,1105.2819999999999,1658.2380000000001,1193.7619999999999,1596.4059999999999,1166.5940000000001,1534.934,1320.066,1596.4059999999999,1166.5940000000001,1534.934,1320.066,1657.7560000000001,1197.2439999999999,1535.0119999999999,1227.9880000000001,1777.5060000000001,1401.4939999999999,1709.308,1371.692,1777.5060000000001,1401.4939999999999,1709.126,1469.874,1640.576,1230.424,1846.04,1328.96,1709.4580000000001,1367.5419999999999,1777.5060000000001,1401.4939999999999,1777.829,1299.171,1709.126,1469.874,1845.886,1333.114,1709.4580000000001,1367.5419999999999,1804.904,1423.096,1735.383,1392.617,1735.47,1492.53,1804.904,1423.096,1735.624,1284.376,1805.085,1418.915,1804.9849999999999,1319.0150000000001,1804.904,1423.096,1735.569,1388.431,1804.904,1423.096,1874.338,1353.662,1666.123,1457.877,1872.0160000000001,1351.9839999999999,1733.164,1390.836,1733.319,1490.681,1802.6669999999999,1421.3330000000001,1664.0039999999999,1247.9960000000001,1802.2860000000001,1416.7139999999999,1802.674,1317.326,1802.6669999999999,1421.3330000000001,1733.347,1386.653,1802.6669999999999,1421.3330000000001,1802.6669999999999,1421.3330000000001,1733.347,1386.653,1959.1130000000001,1414.8869999999999,1741.569,1528.431,1886.538,1487.462,1886.538,1487.462,1741.7190000000001,1306.2809999999999,1886.829,1483.171,1886.452,1378.548,1813.9639999999999,1560.0360000000001,1886.452,1378.548,1886.538,1487.462,1886.538,1487.462,1813.903,1451.097,2146.663,1550.337,1908.27,1674.73,2067.1410000000001,1629.8589999999999,1987.6179999999999,1709.3820000000001,1908.0050000000001,1430.9949999999999,2146.64,1545.36,2067.297,1510.703,1987.6179999999999,1709.3820000000001,2067.297,1510.703,2067.1410000000001,1629.8589999999999,2067.1410000000001,1629.8589999999999,1987.7940000000001,1590.2059999999999,2090.625,1648.375,2010.559,1613.441,2090.625,1648.375,2010.1990000000001,1728.8009999999999,2010.336,1487.664,2171.06,1562.94,2010.5719999999999,1608.4280000000001,2090.625,1648.375,2090.9859999999999,1528.0139999999999,2010.1990000000001,1728.8009999999999,2171.0500000000002,1567.95,2010.5719999999999,1608.4280000000001,2087.8290000000002,1646.171,2007.7850000000001,1611.2149999999999,2007.51,1726.49,2087.8290000000002,1646.171,1927.433,1445.567,2168.1529999999998,1560.847,2007.7940000000001,1606.2059999999999,2087.8290000000002,1646.171,2088.0970000000002,1525.903,2007.51,1726.49,2168.1469999999999,1565.8530000000001,1927.4549999999999,1686.5450000000001,2165.8240000000001,1564.1759999999999,2005.566,1609.434,2005.36,1724.64,2085.5920000000001,1644.4079999999999,1925.1479999999999,1443.8520000000001,2085.59,1639.41,2085.7860000000001,1524.2139999999999,2085.5920000000001,1644.4079999999999,2005.5719999999999,1604.4280000000001,2085.5920000000001,1644.4079999999999,2165.8240000000001,1564.1759999999999,1925.3209999999999,1684.6790000000001,2165.8240000000001,1564.1759999999999,2005.566,1609.434,2005.36,1724.64,2085.5920000000001,1644.4079999999999,1925.1479999999999,1443.8520000000001,2085.59,1639.41,2085.7860000000001,1524.2139999999999,2085.5920000000001,1644.4079999999999,2005.5719999999999,1604.4280000000001,2085.5920000000001,1644.4079999999999,2085.5920000000001,1644.4079999999999,2005.5719999999999,1604.4280000000001,null,0,0,0,0,0,0,33617,37432,38112,37959,39727,43530,44147,43967,43919,43919]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5090.8429999999998,3853.1570000000002,4760.9129999999996,3906.087,4921.1540000000005,4022.846,4876.4560000000001,4067.5439999999999,4596.1629999999996,3481.837,5163.335,3768.665,4911.3639999999996,3743.636,4913.9219999999996,4030.078,4987.0159999999996,3667.9839999999999,4882.7470000000003,4061.2530000000002,5156.4290000000001,3787.5709999999999,4790.585,3864.415,5657.7569999999996,4282.2430000000004,5291.5510000000004,4341.4489999999996,5469.1719999999996,4470.8280000000004,5419.4960000000001,4520.5039999999999,5108.2389999999996,3869.761,5737.9390000000003,4188.0609999999997,5458.3959999999997,4160.6040000000003,5461.134,4478.866,5542.4740000000002,4076.5259999999998,5426.4870000000001,4513.5129999999999,5730.6469999999999,4209.3530000000001,5324.1639999999998,4294.8360000000002,6265.0839999999998,4741.9160000000002,5859.5429999999997,4807.4570000000003,6056.2550000000001,4950.7449999999999,6001.2460000000001,5005.7539999999999,5858.7139999999999,4438.2860000000001,6354.741,4638.259,6044.5820000000003,4607.4179999999997,6047.3549999999996,4959.6450000000004,6137.6890000000003,4514.3109999999997,6008.9889999999996,4998.0110000000004,6345.7969999999996,4661.2030000000004,5895.9350000000004,4756.0649999999996,6880.3789999999999,5207.6210000000001,6434.6760000000004,5279.3239999999996,6651.0410000000002,5436.9589999999998,6590.6310000000003,5497.3689999999997,6212.0460000000003,4705.9539999999997,6978.48,5093.5200000000004,6638.1450000000004,5059.8549999999996,6641.2669999999998,5446.7330000000002,6740.3950000000004,4957.6049999999996,6599.1329999999998,5488.8670000000002,6969.02,5118.9799999999996,6474.9,5223.1000000000004,7512.75,5686.25,7026.2879999999996,5764.7120000000004,7262.3339999999998,5936.6660000000002,7196.3710000000001,6002.6289999999999,6782.7259999999997,5138.2740000000003,7619.5619999999999,5561.4380000000001,7248.1639999999998,5524.8360000000002,7251.6610000000001,5947.3389999999999,7359.81,5413.19,7205.6549999999997,5993.3450000000003,7609.5379999999996,5589.4620000000004,7069.9179999999997,5703.0820000000003,8079.665,6115.335,7556.3770000000004,6199.6229999999996,7810.3519999999999,6384.6480000000001,7739.4110000000001,6455.5889999999999,7294.8010000000004,5526.1989999999996,8194.7430000000004,5981.2569999999996,7795.1949999999997,5941.8050000000003,7798.8739999999998,6396.1260000000002,7915.268,5821.732,7749.3959999999997,6445.6040000000003,8183.7560000000003,6011.2439999999997,7603.4970000000003,6133.5029999999997,8660.8089999999993,6555.1909999999998,8100.1989999999996,6645.8010000000004,8372.125,6843.875,8296.0810000000001,6919.9189999999999,8099.33,6135.67,8784.3760000000002,6411.6239999999998,8355.8459999999995,6369.1540000000005,8359.8209999999999,6856.1790000000001,8484.5540000000001,6240.4459999999999,8306.7839999999997,6909.2160000000003,8772.3870000000006,6443.6130000000003,8150.36,6574.64,9281.7960000000003,7025.2039999999997,8680.8250000000007,7122.1750000000002,8972.4130000000005,7334.5870000000004,8890.9179999999997,7416.0820000000003,8380.402,6348.598,9413.8960000000006,6871.1040000000003,8955.0830000000005,6825.9170000000004,8959.2279999999992,7347.7719999999999,9093.0210000000006,6687.9790000000003,8902.3880000000008,7404.6120000000001,9401.3739999999998,6905.6260000000002,8734.86,7046.14,9840.1730000000007,7447.8270000000002,9203.223,7550.777,9512.1779999999999,7775.8220000000001,9425.7790000000005,7862.2209999999995,8884.5120000000006,6730.4880000000003,9980.4060000000009,7284.5940000000001,9494.17,7236.83,9498.1980000000003,7789.8019999999997,9640.4120000000003,7090.5879999999997,9437.9390000000003,7850.0609999999997,9966.9429999999993,7321.0569999999998,9260.69,7470.31,10407.655000000001,7877.3450000000003,9733.3130000000001,7985.6880000000001,10060.745999999999,8224.2540000000008,9969.3639999999996,8315.6360000000004,9396.5879999999997,7118.4120000000003,10555.588,7704.4120000000003,10041.200999999999,7653.799,10045.959999999999,8239.0400000000009,10195.869000000001,7499.1310000000003,9982.2260000000006,8302.7739999999994,10541.736999999999,7743.2629999999999,9794.27,7900.73,null,0,0,0,0,0,0,105306,117034,129955,142326,155406,167134,179648,192002,203555,215289.00100000002]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,62.042000000000002,46.957999999999998,58.226999999999997,47.773000000000003,59.973999999999997,49.026000000000003,59.429000000000002,49.570999999999998,56.328000000000003,42.671999999999997,63.01,45.99,60.151000000000003,45.848999999999997,59.886000000000003,49.113999999999997,61.076999999999998,44.923000000000002,59.506,49.494,62.841000000000001,46.158999999999999,58.671999999999997,47.328000000000003,105.3,79.7,98.876999999999995,81.123000000000005,101.79,83.21,100.866,84.134,95.018000000000001,71.981999999999999,106.943,78.057000000000002,101.575,77.424999999999997,101.64100000000001,83.358999999999995,103.14,75.86,100.996,84.004000000000005,106.657,78.343000000000004,99.076999999999998,79.923000000000002,175.88,133.12,164.245,134.755,170.018,138.982,168.47300000000001,140.52699999999999,164.43299999999999,124.56699999999999,178.04599999999999,129.95400000000001,169.67,129.33000000000001,169.768,139.232,172.28399999999999,126.71599999999999,168.691,140.309,178.14599999999999,130.85400000000001,165.49799999999999,133.50200000000001,217.43100000000001,164.56899999999999,203.24700000000001,166.75299999999999,210.18299999999999,171.81700000000001,208.274,173.726,196.29599999999999,148.70400000000001,220.245,160.755,209.393,159.607,209.875,172.125,212.61799999999999,156.38200000000001,208.54300000000001,173.45699999999999,220.232,161.768,204.24299999999999,164.75700000000001,278.904,211.096,260.92500000000001,214.07499999999999,269.60700000000003,220.393,267.15800000000002,222.84200000000001,252.05500000000001,190.94499999999999,283.255,206.745,268.976,205.024,269.21100000000001,220.78899999999999,273.11900000000003,200.881,267.50299999999999,222.49700000000001,282.49700000000001,207.50299999999999,262.36099999999999,211.63900000000001,321.59300000000002,243.40700000000001,301.02499999999998,246.97499999999999,310.87299999999999,254.12700000000001,308.05,256.95,290.745,220.255,326.61,238.39,310.40100000000001,236.59899999999999,310.41699999999997,254.583,315.18200000000002,231.81800000000001,308.447,256.553,325.73599999999999,239.26400000000001,302.767,244.233,386.48099999999999,292.51900000000001,361.44900000000001,296.55099999999999,373.59800000000001,305.40199999999999,370.20499999999998,308.79500000000002,361.298,273.702,391.93299999999999,286.06700000000001,372.82100000000003,284.17899999999997,373.04899999999998,305.95100000000002,378.56400000000002,278.43599999999998,370.68299999999999,308.31700000000001,391.46,287.54000000000002,363.65300000000002,293.34699999999998,428.601,324.399,401,329,414.315,338.685,410.55099999999999,342.44900000000001,386.90199999999999,293.09800000000001,434.71,317.29000000000002,413.678,315.322,413.70600000000002,339.29399999999998,420.05,308.95,411.08100000000002,341.91899999999998,434.12200000000001,318.87799999999999,403.505,325.495,469.01299999999998,354.98700000000002,438.35300000000001,359.64699999999999,453.38,370.62,449.262,374.738,423.31599999999997,320.68400000000003,475.75299999999999,347.24700000000001,452.26499999999999,344.73500000000001,452.714,371.286,459.23200000000003,337.76799999999997,449.84199999999998,374.15800000000002,475.05599999999998,348.94400000000002,441.14299999999997,355.85700000000003,511.70299999999997,387.29700000000003,479.00299999999999,392.99700000000001,494.64600000000002,404.35399999999998,490.154,408.846,462.00599999999997,349.99400000000003,519.10799999999995,378.892,493.69,376.31,493.91899999999998,405.08100000000002,501.29500000000002,368.70499999999998,490.786,408.214,518.29499999999996,380.70499999999998,481.54899999999998,388.45100000000002,null,0,0,0,0,0,0,1286,2179,3647,4495,5770,6655,8016,8867,9700,10586]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.936999999999999,12.063000000000001,14.832000000000001,12.167999999999999,15.406000000000001,12.593999999999999,15.266,12.734,14.224,10.776,15.608000000000001,11.391999999999999,15.321,11.679,15.382999999999999,12.617000000000001,15.557,11.443,15.286,12.714,16.143000000000001,11.856999999999999,14.945,12.055,34.720999999999997,26.279,32.409999999999997,26.59,33.563000000000002,27.437000000000001,33.258000000000003,27.742000000000001,31.294,23.706,35.262,25.738,33.479999999999997,25.52,33.514000000000003,27.486000000000001,33.996000000000002,25.004000000000001,33.301000000000002,27.699000000000002,35.167999999999999,25.832000000000001,32.656999999999996,26.343,73.995000000000005,56.005000000000003,69.213999999999999,56.786000000000001,71.528000000000006,58.472000000000001,70.879000000000005,59.121000000000002,69.415000000000006,52.585000000000001,75.149000000000001,54.850999999999999,71.5,54.5,71.423000000000002,58.576999999999998,72.600999999999999,53.399000000000001,70.97,59.03,74.947999999999993,55.052,69.742000000000004,56.258000000000003,89.363,67.637,83.495999999999995,68.504000000000005,86.384,70.616,85.6,71.400000000000006,80.793999999999997,61.206000000000003,90.757000000000005,66.242999999999995,86.254000000000005,65.745999999999995,86.257000000000005,70.742999999999995,87.581999999999994,64.418000000000006,85.71,71.290000000000006,90.513999999999996,66.486000000000004,84.132999999999996,67.867000000000004,106.43899999999999,80.561000000000007,99.974999999999994,82.025000000000006,102.89100000000001,84.108999999999995,101.956,85.043999999999997,96.156000000000006,72.843999999999994,108.099,78.900999999999996,102.71,78.290000000000006,102.74,84.26,104.292,76.707999999999998,102.08799999999999,84.912000000000006,107.81,79.19,100.184,80.816000000000003,126.36,95.64,118.10299999999999,96.897000000000006,122.149,99.850999999999999,121.039,100.961,113.795,86.204999999999998,127.754,93.245999999999995,122.004,92.995999999999995,121.96899999999999,100.03100000000001,123.883,91.117000000000004,121.19499999999999,100.80500000000001,127.988,94.012,119.004,95.995999999999995,null,0,0,0,0,0,0,0,0,0,0,328,718,1536,1849,2203,2613]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,131.483,99.516999999999996,123.047,100.953,127.1,103.9,125.946,105.054,118.346,89.653999999999996,132.95599999999999,97.043999999999997,126.544,96.456000000000003,126.914,104.086,128.49299999999999,94.507000000000005,126.10899999999999,104.89100000000001,133.17699999999999,97.822999999999993,123.432,99.567999999999998,211.17,159.83000000000001,197.75299999999999,162.24700000000001,204.131,166.869,202.27699999999999,168.72300000000001,190.60599999999999,144.39400000000001,214.465,156.535,203.71799999999999,155.28200000000001,203.83099999999999,167.16900000000001,206.85599999999999,152.14400000000001,202.53800000000001,168.46199999999999,213.89,157.11000000000001,198.708,160.292,334.11500000000001,252.88499999999999,312.56,256.44,322.97800000000001,264.02199999999999,320.04500000000002,266.95499999999998,312.36599999999999,236.63399999999999,338.75,247.25,322.31700000000001,245.68299999999999,322.50400000000002,264.49599999999998,327.28199999999998,240.71799999999999,320.45800000000003,266.54199999999997,338.41899999999998,248.58099999999999,314.39100000000002,253.60900000000001,410.387,310.613,383.971,315.029,396.70800000000003,324.29199999999997,393.10399999999998,327.89600000000002,370.40100000000001,280.59899999999999,416.21199999999999,303.78800000000001,396.08699999999999,301.91300000000001,396.125,324.875,402.18799999999999,295.81200000000001,393.61099999999999,327.38900000000001,415.67399999999998,305.32600000000002,386.346,311.654,518.53300000000002,392.46699999999998,485.04500000000002,397.95499999999998,501.24900000000002,409.75099999999998,496.69600000000003,414.30399999999997,468.26499999999999,354.73500000000001,526.04499999999996,383.95499999999998,500.5,381.5,500.512,410.488,508.209,373.791,497.33699999999999,413.66300000000001,525.21299999999997,385.78699999999998,488.19099999999997,393.80900000000003,598.22,452.78,559.75199999999995,459.24799999999999,578.28,472.72,573.02700000000004,477.97300000000001,540.524,409.476,606.97500000000002,443.02499999999998,577.10699999999997,439.89299999999997,577.42999999999995,473.57,585.99599999999998,431.00400000000002,573.76599999999996,477.23399999999998,605.92700000000002,445.07299999999998,562.91399999999999,454.08600000000001,711.48900000000003,538.51099999999997,665.22,545.78,687.77300000000002,562.22699999999998,681.52599999999995,568.47400000000005,665.12900000000002,503.87099999999998,721.43299999999999,526.56700000000001,686.62599999999998,523.37400000000002,686.76199999999994,563.23800000000006,697.20299999999997,512.79700000000003,682.40499999999997,567.59500000000003,720.65499999999997,529.34500000000003,669.74099999999999,540.25900000000001,787.76,596.24,736.63099999999997,604.36900000000003,761.50199999999995,622.49800000000005,754.58600000000001,629.41399999999999,711.21600000000001,538.78399999999999,798.89499999999998,583.10500000000002,759.82899999999995,579.17100000000005,760.38300000000004,623.61699999999996,771.53300000000002,567.46699999999998,755.55899999999997,628.44100000000003,797.90899999999999,586.09100000000001,741.14300000000003,597.85699999999997,865.17,654.83000000000004,809.14099999999996,663.85900000000004,836.33199999999999,683.66800000000001,828.73599999999999,691.26400000000001,781.2,591.79999999999995,877.51300000000003,640.48699999999997,834.73299999999995,636.26700000000005,835.10299999999995,684.89700000000005,847.59100000000001,623.40899999999999,829.80499999999995,690.19500000000005,876.31600000000003,643.68399999999997,814.20600000000002,656.79399999999998,945.42600000000004,715.57399999999996,883.84799999999996,725.15200000000004,913.91300000000001,747.08699999999999,905.61199999999997,755.38800000000003,853.45899999999995,646.54100000000005,958.44299999999998,699.55700000000002,911.90800000000002,695.09199999999998,912.57,748.43,925.95399999999995,681.04600000000005,906.78,754.22,957.60599999999999,703.39400000000001,889.48199999999997,717.51800000000003,null,0,0,0,0,0,0,2717,4369,6930,8490,10728,12376,14758,16294,17897,19554]
[null,10306,"Pend Oreille County PUD  #1",14645.448,11800.611999999999,13802.135,12081.475,14068.584999999999,11963.065000000001,13307.016,11679.386,13169.172,10852.188,15188.766,11985.374,14139.978999999999,11339.092000000001,13498.52,11931.35,14541.165000000001,11433.775,21021.766,18099.044999999998,19225.263999999999,15480.496999999999,20463.048999999999,17938.830000000002,18973.29275715155,12060.697364108806,18243.550728030339,11592.256191769276,18973.29275715155,11261.591834823726,18243.550728030339,11558.049534154221,17513.808698909124,9403.980289339388,19703.034786272765,10098.565475911793,18243.550728030339,10596.462381197622,18973.29275715155,10828.307505033006,18973.29275715155,9866.7203520764069,18243.550728030339,11558.049534154221,19703.034786272765,10736.139566459104,18243.550728030339,11978.981459806169,17044.324000000001,13711.378000000001,15531.02,13581.130999999999,16432.205000000002,13975.384,16020.642,14032.939,15233.808999999999,12532.532999999999,16584.563999999998,13086.353999999999,16181.159,12959.941999999999,15787.9,13929.84,16157.82,12707.259,16245.981,14013.880999999999,16657.377,13431.212,15841.672,13888.078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24461.23,19619.133000000002,22722.596000000001,19819.205000000002,23518.798999999999,20008.710999999999,22759.596000000001,19877.695,22352.195,18342.835999999999,23853.004000000001,18819.555,22253.581999999999,17781.907999999999,23416.328000000001,20589.002,23137.838,18205.592000000001,23261.495999999999,20014.893,23718.101999999999,19065.98,21692.15,19016.169999999998,24461.23,19619.133000000002,22722.596000000001,19819.205000000002,23518.798999999999,20008.710999999999,22759.596000000001,19877.695,21581.43,17710.322,23853.004000000001,18819.555,22253.581999999999,17781.907999999999,23416.328000000001,20589.002,23137.838,18205.592000000001,23261.495999999999,20014.893,23718.101999999999,19065.98,21692.15,19016.169999999998,24461.23,19619.133000000002,22722.596000000001,19819.205000000002,23518.798999999999,20008.710999999999,22759.596000000001,19877.695,21581.43,17710.322,23853.004000000001,18819.555,22253.581999999999,17781.907999999999,23416.328000000001,20589.002,23137.838,18205.592000000001,23261.495999999999,20014.893,23718.101999999999,19065.98,21692.15,19016.169999999998,24461.23,19619.133000000002,22722.596000000001,19819.205000000002,23518.798999999999,20008.710999999999,10504.118,9248.4079999999994,9982.3950000000004,8248.9220000000005,11050.822,8721.4419999999991,10251.111000000001,8251.0349999999999,10832.483,9604.0619999999999,4521.4589999999998,3540.998,4501.8540000000003,3968.0630000000001,4565.4849999999997,3781.3539999999998,4210.558,3693.1219999999998,4751.268,3919.643,4417.6490000000003,3941.2440000000001,4616.7,3915.9969999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,343655.554,355570.60442904627,355568.40399999998,0,508307.5959999999,506904.31699999992,506904.31699999992,259627.36499999996,25562.501,0,0,0,0,0,0,0]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D135:AA135)","v":0},{"$f":"+SUM(AB135:AY135)","v":0},{"$f":"+SUM(AZ135:BW135)","v":0},{"$f":"+SUM(BX135:CU135)","v":0},{"$f":"+SUM(CV135:DS135)","v":0},{"$f":"+SUM(DT135:EQ135)","v":0},{"$f":"+SUM(ER135:FO135)","v":0},{"$f":"+SUM(FP135:GM135)","v":0},{"$f":"+SUM(GN135:HK135)","v":0},{"$f":"+SUM(HL135:II135)","v":0},{"$f":"+SUM(IJ135:JG135)","v":0},{"$f":"+SUM(JH135:KE135)","v":0},{"$f":"+SUM(KF135:LC135)","v":0},0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D136:AA136)","v":0},{"$f":"+SUM(AB136:AY136)","v":0},{"$f":"+SUM(AZ136:BW136)","v":0},{"$f":"+SUM(BX136:CU136)","v":0},{"$f":"+SUM(CV136:DS136)","v":0},{"$f":"+SUM(DT136:EQ136)","v":0},{"$f":"+SUM(ER136:FO136)","v":0},{"$f":"+SUM(FP136:GM136)","v":0},{"$f":"+SUM(GN136:HK136)","v":0},{"$f":"+SUM(HL136:II136)","v":0},{"$f":"+SUM(IJ136:JG136)","v":0},{"$f":"+SUM(JH136:KE136)","v":0},{"$f":"+SUM(KF136:LC136)","v":0},0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D137:AA137)","v":0},{"$f":"+SUM(AB137:AY137)","v":0},{"$f":"+SUM(AZ137:BW137)","v":0},{"$f":"+SUM(BX137:CU137)","v":0},{"$f":"+SUM(CV137:DS137)","v":0},{"$f":"+SUM(DT137:EQ137)","v":0},{"$f":"+SUM(ER137:FO137)","v":0},{"$f":"+SUM(FP137:GM137)","v":0},{"$f":"+SUM(GN137:HK137)","v":0},{"$f":"+SUM(HL137:II137)","v":0},{"$f":"+SUM(IJ137:JG137)","v":0},{"$f":"+SUM(JH137:KE137)","v":0},{"$f":"+SUM(KF137:LC137)","v":0},0,0,0]
[null,10298,"PNGC Aggregate",26951.968000000001,16944.114999999998,23075.879000000001,20905.197,27162.943999999996,21197.048999999999,27340.915000000001,21019.078000000001,27171.281999999999,18068.717000000001,29510.596999999998,18784.392,30034.326999999997,16765.668000000001,27761.546999999999,20598.447,27647.268000000004,19152.727999999999,27920.307999999997,20439.684999999998,29914.266000000003,18445.728999999999,26598.440000000002,20201.555,16709.312999999998,10124.130000000001,11578.269,15867.099000000002,15829.682999999999,13978.623,16436.061000000002,14862.195,17566.008000000002,12046.875,20814.665999999997,13412.412,26291.057999999997,8315.9579999999987,19805.495999999999,17442.537,19847.585999999999,17640.777000000002,21538.713,18686.699999999997,24971.037,16741.835999999999,21906.105,19900.641,20664.862999999998,9875.637999999999,17656.489000000001,15683.437,21357.884999999998,13463.306,19878.915000000001,18619.393000000004,20953.175000000003,16599.548999999999,24022.019,19058.858,25703.373999999996,19891.724999999999,22357.045999999998,25612.016,26380.167999999998,25086.222000000002,26111.622000000003,28192.135000000002,29425.511999999999,30268.135999999999,26502.822999999997,36186.406999999999,31748.050999999999,35499.602999999996,28303.998,43217.656000000003,32028.264999999999,43675.428999999996,30496.629000000001,50971.835999999996,31044.379999999997,47510.722000000002,35174.540999999997,55013.938999999998,36761.656000000003,57090.091999999997,33054.444000000003,66235.43299999999,37616.427000000003,66147.280999999988,36849.055999999997,72950.843999999997,40673.817999999999,73472.138000000006,37277.380000000005,79729.46699999999,90963.597999999998,61074.25,83603.331000000006,66057.726999999999,89829.372000000003,66061.55,95816.28,73926.818000000014,93382.34,65822.584999999992,103836.50899999999,71070.724000000002,104503.798,72163.178,103744.375,78406.287000000011,107778.19899999999,74894.092999999993,111709.90400000001,83212.475999999995,117278.318,78729.646000000008,110953.219,84061.904999999999,122208.538,83731.23000000001,112202.56,87257.142999999996,123360.36500000002,91064.745999999999,122019.185,93315.07,114024.84699999999,81076.702000000005,132454.90399999998,92110.682000000001,127994.026,89485.404999999999,129790.016,97666.161999999982,132996.44899999999,93574.417000000001,134161.02900000001,99962.203999999998,141845.74099999998,97126.255999999994,134217.55499999999,101444.74900000001,198732.83100000001,141581.89500000002,188317.93900000001,147979.584,198621.467,151087.742,196230.27499999999,153478.93400000001,187482.44400000002,136565.679,209801.93099999998,149008.60399999999,202462.72899999999,145965.59299999999,208201.52400000003,160296.66599999997,207740.67200000002,148869.94899999999,210168.603,161360.068,221715.91700000002,156176.76,206837.09400000001,158864.96799999999,224753.30100000001,161146.18299999999,211989.33699999997,165866.32699999999,221652.24800000002,168489.91399999999,223394.397,174020.91399999999,208503.54599999997,152367.00200000001,232908.12,166331.37,229056.34600000002,166076.94400000002,231291.65200000003,177639.48699999999,230790.21799999999,166161.36699999997,236815.38099999999,181510.23499999999,244820.22500000001,173505.38900000002,231035.375,177128.98300000001,250337.679,180378.43799999999,234348.552,182774.878,247803.432,188367.55099999998,247765.22500000001,192345.367,237629.03100000002,174088.78099999999,260178.97500000001,186904.61500000002,251881.77999999997,183123.37,254395.17199999999,195109.92,252464.55499999999,182540.59299999999,254612.75999999998,194892.33300000001,262640.45600000001,186864.63500000001,246241.37900000002,188763.76899999997,262708.25400000002,189559.83900000001,246201.47400000002,191781.83099999998,256937.52599999998,195330.56599999999,254635.88899999997,197632.20300000001,235689.10800000001,172810.155,262983.52600000001,188977.408,253398.55699999997,184279.59299999999,255913.15700000001,196354.935,254004.81599999999,183673.33199999999,256121.09999999998,196146.99300000002,264164.02999999997,188104.06099999999,247790.34400000001,189887.80399999997,264570.08600000001,190966.00700000001,247868.818,193280.48699999999,258806.32299999997,196729.769,256419.74799999996,199116.34399999998,237369.049,174082.21400000001,264868.19,190357.74400000001,255194.93199999997,185646.21799999999,257637.51199999999,197898.58000000002,255896.89399999997,184944.25400000002,257907.15499999997,197628.93800000002,266045.511,189490.58000000002,249541.375,191299.77299999999,266244.36300000001,192226.73,249426.924,194568.38099999999,260424.09999999998,198046.992,257944.94399999996,200526.14799999999,238879.24100000001,175225.022,266637.33799999999,191521.59600000002,256810.88199999998,186872.26800000001,259246.22699999998,199224.86500000002,257534.95299999998,186148.19500000001,259513.70899999997,198957.38400000002,267731.98300000001,190739.10800000001,251115.06700000001,192568.08099999998,267605.04700000002,193397.04600000003,250853.61499999999,195593.69,261817.06899999999,199185.02299999999,259324.58399999997,201677.508,248768.66800000001,182491.51899999997,268097.69,192587.24400000001,258120.59999999998,188011.55000000002,260716.715,200285.37700000001,258946.13299999997,187186.01500000001,260815.58099999998,200186.51200000002,269270.86599999998,191731.22100000002,252470.7,193661.44799999997,270488.609,195579.48,253550.17,197806.13499999998,264524.12,201543.97200000001,262167.02999999997,203901.06200000001,246934.86199999999,181301.541,271022.13500000001,194721.799,260901.21399999998,190130.93600000002,263499.973,202568.11900000001,261769.51199999999,189262.64,263581.272,202486.821,272191.51500000001,193876.576,255102.516,195929.63199999998,272017.47600000002,196595.61700000003,254905.861,198918.44399999999,265924.47100000002,202688.62099999998,263554.56899999996,205058.52299999999,248244.065,182293.33799999999,272411.91700000002,195875.014,262380.26799999998,191116.886,264898.18799999997,203714.90400000001,263109.62100000004,190387.527,265050.913,203562.18,273658.74900000001,194954.342,256466.989,197030.15899999999,273511.60100000002,197726.48800000001,256302.22099999996,200064.084,267368.799,203869.28899999999,264985.76400000002,206252.32399999999,249591.967,183314.43599999999,273925.315,196979.61900000001,263821.03399999999,192215.11600000001,266340.38299999997,204897.709,264572.59000000003,191463.55799999996,266483.967,204754.12599999999,275091.897,196146.201,257952.59399999998,198083.55799999999,null,{"$f":"+SUM(D138:AA138)","v":563612.10100000014},{"$f":"+SUM(AB138:AY138)","v":412313.77799999999},{"$f":"+SUM(AZ138:BW138)","v":539550.71299999987},{"$f":"+SUM(BX138:CU138)","v":1102543.0850000002},{"$f":"+SUM(CV138:DS138)","v":2088880.4820000001},{"$f":"+SUM(DT138:EQ138)","v":2635089.9810000001},{"$f":"+SUM(ER138:FO138)","v":4247549.8680000007},{"$f":"+SUM(FP138:GM138)","v":4757254.2610000009},{"$f":"+SUM(GN138:HK138)","v":5236453.2460000003},{"$f":"+SUM(HL138:II138)","v":5325086.5009999992},{"$f":"+SUM(IJ138:JG138)","v":5363566.5010000002},{"$f":"+SUM(JH138:KE138)","v":5398134.5010000002},{"$f":"+SUM(KF138:LC138)","v":5442801.4210000001},5494841.6410000008,5524818.6419999991,5555714.6399999997]

{"sheet":"I_ER","index":9,"n_rows":140,"n_cols":404,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Exhibit A Exisiting Resources (MWh)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+KF4","v":0},{"$f":"+KG4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+MS4","v":0},0,0,0,0,0,0,null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0}]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+KF5","v":0},{"$f":"+KG5","v":0},{"$f":"+KH5","v":0},{"$f":"+KI5","v":0},{"$f":"+KJ5","v":0},{"$f":"+KK5","v":0},{"$f":"+KL5","v":0},{"$f":"+KM5","v":0},{"$f":"+KN5","v":0},{"$f":"+KO5","v":0},{"$f":"+KP5","v":0},{"$f":"+KQ5","v":0},{"$f":"+KR5","v":0},{"$f":"+KS5","v":0},{"$f":"+KT5","v":0},{"$f":"+KU5","v":0},{"$f":"+KV5","v":0},{"$f":"+KW5","v":0},{"$f":"+KX5","v":0},{"$f":"+KY5","v":0},{"$f":"+KZ5","v":0},{"$f":"+LA5","v":0},{"$f":"+LB5","v":0},{"$f":"+LC5","v":0},{"$f":"+LD5","v":0},{"$f":"+LE5","v":0},{"$f":"+LF5","v":0},{"$f":"+LG5","v":0},{"$f":"+LH5","v":0},{"$f":"+LI5","v":0},{"$f":"+LJ5","v":0},{"$f":"+LK5","v":0},{"$f":"+LL5","v":0},{"$f":"+LM5","v":0},{"$f":"+LN5","v":0},{"$f":"+LO5","v":0},{"$f":"+LP5","v":0},{"$f":"+LQ5","v":0},{"$f":"+LR5","v":0},{"$f":"+LS5","v":0},{"$f":"+LT5","v":0},{"$f":"+LU5","v":0},{"$f":"+LV5","v":0},{"$f":"+LW5","v":0},{"$f":"+LX5","v":0},{"$f":"+LY5","v":0},{"$f":"+LZ5","v":0},{"$f":"+MA5","v":0},{"$f":"+MB5","v":0},{"$f":"+MC5","v":0},{"$f":"+MD5","v":0},{"$f":"+ME5","v":0},{"$f":"+MF5","v":0},{"$f":"+MG5","v":0},{"$f":"+MH5","v":0},{"$f":"+MI5","v":0},{"$f":"+MJ5","v":0},{"$f":"+MK5","v":0},{"$f":"+ML5","v":0},{"$f":"+MM5","v":0},{"$f":"+MN5","v":0},{"$f":"+MO5","v":0},{"$f":"+MP5","v":0},{"$f":"+MQ5","v":0},{"$f":"+MR5","v":0},{"$f":"+MS5","v":0},{"$f":"+MT5","v":0},{"$f":"+MU5","v":0},{"$f":"+MV5","v":0},{"$f":"+MW5","v":0},{"$f":"+MX5","v":0},{"$f":"+MY5","v":0},null,{"$f":"+SUM(D5:AA5)","v":0},{"$f":"+SUM(AB5:AY5)","v":0},{"$f":"+SUM(AZ5:BW5)","v":0},{"$f":"+SUM(BX5:CU5)","v":0},{"$f":"+SUM(CV5:DS5)","v":0},{"$f":"+SUM(DT5:EQ5)","v":0},{"$f":"+SUM(ER5:FO5)","v":0},{"$f":"+SUM(FP5:GM5)","v":0},{"$f":"+SUM(GN5:HK5)","v":0},{"$f":"+SUM(HL5:II5)","v":0},{"$f":"+SUM(IJ5:JG5)","v":0},{"$f":"+SUM(JH5:KE5)","v":0},{"$f":"+SUM(KF5:LC5)","v":0},{"$f":"+SUM(LD5:MA5)","v":0},{"$f":"+SUM(MB5:MY5)","v":0},{"$f":"+SUM(MZ5:NW5)","v":0}]
[null,10024,"Benton County PUD #1",254,183,253,221,495,390,347,299,274,203,260,187,338,247,661,568,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,263,198,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,476,409,361,285,263,198,260,187,325,260,687,542,664,485,414,357,321,231,220,193,254,183,263,211,476,409,361,285,263,198,250,197,338,247,687,542,638,511,431,340,321,231,220,193,254,183,263,211,476,409,361,285,274,203,250,197,338,247,661,568,664,485,431,340,309,243,230,183,254,183,253,221,495,390,347,299,263,198,260,187,338,247,661,568,664,485,431,340,309,243,230,183,245,192,263,211,495,390,347,299,263,198,260,187,338,247,661,568,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,263,198,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,476,409,361,285,274,203,250,197,338,247,687,542,638,511,431,340,321,231,220,193,254,183,263,211,476,409,361,285,263,198,250,197,338,247,687,542,638,511,431,340,309,243,230,183,254,183,253,221,495,390,361,285,263,198,250,197,338,247,661,568,664,485,431,340,309,243,230,183,254,183,253,221,495,390,347,299,263,198,260,187,338,247,661,568,664,485,431,340,309,243,230,183,245,192,263,211,495,390,347,299,274,203,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,274,203,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,274,203,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,274,203,260,187,325,260,687,542,664,485,414,357,321,231,230,183,null,8065,8049,8049,8049,8065,8049,8049,8049,8065,8049,8049,8049,8065,8065,8065,8065]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",47,34,31,27,48,38,51,43,68,50,79,57,87,64,90,77,97,71,78,67,65,47,40,32,45,36,32,26,48,38,51,43,65,49,79,57,84,67,94,74,97,71,78,67,65,47,40,32,45,36,32,26,46,40,53,41,65,49,79,57,84,67,94,74,97,71,78,67,65,47,38,34,47,34,32,26,46,40,53,41,65,49,76,60,87,64,94,74,93,74,82,64,65,47,38,34,47,34,32,26,46,40,53,41,68,50,76,60,87,64,90,77,97,71,82,64,63,50,40,32,47,34,31,27,48,38,51,43,65,49,79,57,87,64,90,77,97,71,82,64,63,50,40,32,45,36,32,26,48,38,51,43,65,49,79,57,87,64,90,77,97,71,78,67,65,47,40,32,45,36,32,26,48,38,51,43,65,49,79,57,84,67,94,74,97,71,78,67,65,47,40,32,45,36,32,26,46,40,53,41,68,50,76,60,87,64,94,74,93,74,82,64,65,47,38,34,47,34,32,26,46,40,53,41,65,49,76,60,87,64,94,74,93,74,82,64,63,50,40,32,47,34,31,27,48,38,53,41,65,49,76,60,87,64,90,77,97,71,82,64,63,50,40,32,47,34,31,27,48,38,51,43,65,49,79,57,87,64,90,77,97,71,82,64,63,50,40,32,45,36,32,26,48,38,51,43,68,50,79,57,84,67,94,74,97,71,78,67,65,47,40,32,45,36,32,26,48,38,51,43,68,50,79,57,84,67,94,74,97,71,78,67,65,47,40,32,45,36,32,26,48,38,51,43,68,50,79,57,84,67,94,74,97,71,78,67,65,47,40,32,45,36,32,26,48,38,51,43,68,50,79,57,84,67,94,74,97,71,78,67,65,47,40,32,null,1388,1385,1385,1385,1390,1386,1384,1385,1389,1386,1386,1386,1389,1389,1389,1389]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",577,417,507,445,263,208,189,162,311,230,687,494,1124,821,1756,1511,1807,1320,1180,1014,474,342,366,293,556,438,528,424,263,208,189,162,299,224,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,366,293,556,438,528,424,253,218,196,155,299,224,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,351,307,577,417,528,424,253,218,196,155,299,224,661,520,1124,821,1827,1440,1737,1390,1227,967,474,342,351,307,577,417,528,424,253,218,196,155,311,230,661,520,1124,821,1756,1511,1807,1320,1227,967,456,360,366,293,577,417,507,445,263,208,189,162,299,224,687,494,1124,821,1756,1511,1807,1320,1227,967,456,360,366,293,556,438,528,424,263,208,189,162,299,224,687,494,1124,821,1756,1511,1807,1320,1180,1014,474,342,366,293,556,438,528,424,263,208,189,162,299,224,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,366,293,556,438,528,424,253,218,196,155,311,230,661,520,1124,821,1827,1440,1737,1390,1227,967,474,342,351,307,577,417,528,424,253,218,196,155,299,224,661,520,1124,821,1827,1440,1737,1390,1227,967,456,360,366,293,577,417,507,445,263,208,196,155,299,224,661,520,1124,821,1756,1511,1807,1320,1227,967,456,360,366,293,577,417,507,445,263,208,189,162,299,224,687,494,1124,821,1756,1511,1807,1320,1227,967,456,360,366,293,556,438,528,424,263,208,189,162,311,230,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,366,293,556,438,528,424,263,208,189,162,311,230,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,366,293,556,438,528,424,263,208,189,162,311,230,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,366,293,556,438,528,424,263,208,189,162,311,230,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,366,293,null,16498,16479,16478,16479,16498,16480,16480,16479,16497,16480,16480,16480,16497,16497,16497,16497]
[null,10074,"Forest Grove, City of",1119,940,1134,1132,1587,1385,1262,1227,998,864,816,718,506,498,1040,1035,1547,1259,1202,1175,1403,1146,919,865,1079,989,1181,1079,1588,1385,1262,1227,958,840,816,718,488,524,1082,987,1548,1259,1203,1175,1405,1146,920,865,1078,989,1180,1079,1527,1452,1313,1169,956,840,814,718,488,524,1082,987,1548,1259,1203,1175,1405,1146,883,909,1121,940,1181,1079,1528,1452,1313,1169,958,840,786,756,507,498,1082,987,1488,1326,1252,1119,1405,1146,883,909,1123,940,1183,1079,1530,1452,1318,1169,1002,864,790,756,511,498,1045,1035,1552,1259,1256,1119,1358,1204,924,865,1125,940,1138,1132,1590,1385,1266,1227,961,840,819,718,511,498,1045,1035,1552,1259,1256,1119,1358,1204,924,865,1083,989,1185,1079,1590,1385,1266,1227,961,840,819,718,511,498,1045,1035,1552,1259,1207,1175,1409,1146,924,865,1083,989,1185,1079,1590,1385,1266,1227,961,840,819,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865,1072,989,1174,1078,1514,1451,1314,1168,990,864,769,756,511,498,1079,987,1478,1326,1256,1119,1402,1146,880,909,1118,940,1178,1079,1524,1452,1310,1169,955,840,781,756,511,498,1079,987,1478,1326,1256,1119,1344,1204,924,865,1118,940,1125,1132,1591,1385,1310,1169,955,840,781,756,511,498,1031,1035,1545,1259,1256,1119,1344,1204,924,865,1118,940,1125,1132,1591,1385,1252,1227,955,840,819,718,511,498,1031,1035,1545,1259,1256,1119,1344,1204,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865,null,25777,25724,25724,25725,25832,25767,25768,25733,25730,25693,25693,25693,25730,25730,25730,25730]
[null,10087,"Port Angeles, City of",0,0,1,1,119,94,88,76,89,66,40,29,30,22,60,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10231,"Klickitat County PUD #1",1955,1413,1744,1530,1937,1527,993,854,1819,1345,1957,1409,1903,1391,1902,1635,1972,1442,1849,1590,1970,1422,1809,1448,1882,1486,1816,1458,1937,1527,993,854,1746,1310,1957,1409,1830,1464,1978,1559,1972,1442,1849,1590,1970,1422,1809,1448,1882,1486,1816,1458,1862,1602,1033,814,1746,1310,1957,1409,1830,1464,1978,1559,1972,1442,1849,1590,1970,1422,1737,1520,1955,1413,1816,1458,1862,1602,1033,814,1746,1310,1885,1481,1903,1391,1978,1559,1897,1517,1923,1516,1970,1422,1737,1520,1955,1413,1816,1458,1862,1602,1033,814,1819,1345,1885,1481,1903,1391,1902,1635,1972,1442,1923,1516,1897,1495,1809,1448,1955,1413,1744,1530,1937,1527,993,854,1746,1310,1957,1409,1903,1391,1902,1635,1972,1442,1923,1516,1897,1495,1809,1448,1882,1486,1816,1458,1937,1527,993,854,1746,1310,1957,1409,1903,1391,1902,1635,1972,1442,1849,1590,1970,1422,1809,1448,1882,1486,1816,1458,1937,1527,993,854,1746,1310,1957,1409,1830,1464,1978,1559,1972,1442,1849,1590,1970,1422,1809,1448,1882,1486,1816,1458,1862,1602,1033,814,1819,1345,1885,1481,1903,1391,1978,1559,1897,1517,1923,1516,1970,1422,1737,1520,1955,1413,1816,1458,1862,1602,1033,814,1746,1310,1885,1481,1903,1391,1978,1559,1897,1517,1923,1516,1897,1495,1809,1448,1955,1413,1744,1530,1937,1527,1033,814,1746,1310,1885,1481,1903,1391,1902,1635,1972,1442,1923,1516,1897,1495,1809,1448,1955,1413,1744,1530,1937,1527,993,854,1746,1310,1957,1409,1903,1391,1902,1635,1972,1442,1923,1516,1897,1495,1809,1448,1882,1486,1816,1458,1937,1527,993,854,1819,1345,1957,1409,1830,1464,1978,1559,1972,1442,1849,1590,1970,1422,1809,1448,1882,1486,1816,1458,1937,1527,993,854,1819,1345,1957,1409,1830,1464,1978,1559,1972,1442,1849,1590,1970,1422,1809,1448,1882,1486,1816,1458,1937,1527,993,854,1819,1345,1957,1409,1830,1464,1978,1559,1972,1442,1849,1590,1970,1422,1809,1448,1882,1486,1816,1458,1937,1527,993,854,1819,1345,1957,1409,1830,1464,1978,1559,1972,1442,1849,1590,1970,1422,1809,1448,null,38816,38708,38708,38708,38816,38708,38708,38708,38816,38708,38708,38708,38816,38816,38816,38816]
[null,10244,"Lower Valley Energy",417,301,331,291,324,255,279,240,262,194,274,198,332,243,547,470,657,480,604,520,586,423,449,359,402,317,345,277,324,255,279,240,252,189,274,198,319,256,569,449,657,480,604,520,586,423,449,359,402,317,345,277,311,268,290,229,252,189,274,198,319,256,569,449,657,480,604,520,586,423,431,377,417,301,345,277,311,268,290,229,252,189,264,208,332,243,569,449,631,505,628,496,586,423,431,377,417,301,345,277,311,268,290,229,262,194,264,208,332,243,547,470,657,480,628,496,564,445,449,359,417,301,331,291,324,255,279,240,252,189,274,198,332,243,547,470,657,480,628,496,564,445,449,359,402,317,345,277,324,255,279,240,252,189,274,198,332,243,547,470,657,480,604,520,586,423,449,359,402,317,345,277,324,255,279,240,252,189,274,198,319,256,569,449,657,480,604,520,586,423,449,359,402,317,345,277,311,268,290,229,262,194,264,208,332,243,569,449,631,505,628,496,586,423,431,377,417,301,345,277,311,268,290,229,252,189,264,208,332,243,569,449,631,505,628,496,564,445,449,359,417,301,331,291,324,255,290,229,252,189,264,208,332,243,547,470,657,480,628,496,564,445,449,359,417,301,331,291,324,255,279,240,252,189,274,198,332,243,547,470,657,480,628,496,564,445,449,359,402,317,345,277,324,255,279,240,262,194,274,198,319,256,569,449,657,480,604,520,586,423,449,359,402,317,345,277,324,255,279,240,262,194,274,198,319,256,569,449,657,480,604,520,586,423,449,359,402,317,345,277,324,255,279,240,262,194,274,198,319,256,569,449,657,480,604,520,586,423,449,359,402,317,345,277,324,255,279,240,262,194,274,198,319,256,569,449,657,480,604,520,586,423,449,359,null,9036,9023,9023,9021,9036,9021,9022,9023,9037,9021,9021,9021,9038,9038,9038,9038]
[null,10279,"Northern Wasco County PUD",1987,1435,1766,1551,1914,1508,920,791,1840,1362,1987,1431,1914,1398,1840,1582,1914,1398,1840,1582,1987,1435,1840,1472,1914,1508,1840,1477,1914,1508,920,791,1766,1325,1987,1431,1840,1472,1914,1508,1914,1398,1840,1582,1987,1435,1840,1472,1914,1508,1840,1477,1840,1582,957,754,1766,1325,1987,1431,1840,1472,1914,1508,1914,1398,1840,1582,1987,1435,1766,1546,1987,1435,1840,1477,1840,1582,957,754,1766,1325,1914,1504,1914,1398,1914,1508,1840,1472,1914,1508,1987,1435,1766,1546,1987,1435,1840,1477,1840,1582,957,754,1840,1362,1914,1504,1914,1398,1840,1582,1914,1398,1914,1508,1914,1508,1840,1472,1987,1435,1766,1551,1914,1508,920,791,1766,1325,1987,1431,1914,1398,1840,1582,1914,1398,1914,1508,1914,1508,1840,1472,1914,1508,1840,1477,1914,1508,920,791,1766,1325,1987,1431,1914,1398,1840,1582,1914,1398,1840,1582,1987,1435,1840,1472,1914,1508,1840,1477,1914,1508,920,791,1766,1325,1987,1431,1840,1472,1914,1508,1914,1398,1840,1582,1987,1435,1840,1472,1914,1508,1840,1477,1840,1582,957,754,1840,1362,1914,1504,1914,1398,1914,1508,1840,1472,1914,1508,1987,1435,1766,1546,1987,1435,1840,1477,1840,1582,957,754,1766,1325,1914,1504,1914,1398,1914,1508,1840,1472,1914,1508,1914,1508,1840,1472,1987,1435,1766,1551,1914,1508,957,754,1766,1325,1914,1504,1914,1398,1840,1582,1914,1398,1914,1508,1914,1508,1840,1472,1987,1435,1766,1551,1914,1508,920,791,1766,1325,1987,1431,1914,1398,1840,1582,1914,1398,1914,1508,1914,1508,1840,1472,1914,1508,1840,1477,1914,1508,920,791,1840,1362,1987,1431,1840,1472,1914,1508,1914,1398,1840,1582,1987,1435,1840,1472,1914,1508,1840,1477,1914,1508,920,791,1840,1362,1987,1431,1840,1472,1914,1508,1914,1398,1840,1582,1987,1435,1840,1472,1914,1508,1840,1477,1914,1508,920,791,1840,1362,1987,1431,1840,1472,1914,1508,1914,1398,1840,1582,1987,1435,1840,1472,1914,1508,1840,1477,1914,1508,920,791,1840,1362,1987,1431,1840,1472,1914,1508,1914,1398,1840,1582,1987,1435,1840,1472,null,38694,38583,38583,38583,38694,38583,38583,38583,38694,38583,38583,38583,38694,38694,38694,38694]
[null,10307,"Peninsula Light Company",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10354,"Snohomish County PUD #1",10558,7625,16534,14511,24036,18955,18828,16189,14355,10628,11895,8565,10729,7840,10784,9274,8935,6530,8192,7045,8580,6197,7848,6278,10167,8017,17223,13822,24036,18955,18828,16189,13784,10338,11895,8565,10316,8252,11216,8843,8935,6530,8192,7045,8580,6197,7848,6278,10167,8017,17223,13822,23113,19878,19579,15438,13784,10338,11895,8565,10316,8252,11216,8843,8935,6530,8192,7045,8580,6197,7534,6593,10558,7625,17223,13822,23113,19878,19579,15438,13784,10338,11456,9004,10729,7840,11216,8843,8592,6874,8520,6717,8580,6197,7534,6593,10558,7625,17223,13822,23113,19878,19579,15438,14355,10628,11456,9004,10729,7840,10784,9274,8935,6530,8520,6717,8262,6514,7848,6278,10558,7625,16534,14511,24036,18955,18828,16189,13784,10338,11895,8565,10729,7840,10784,9274,8935,6530,8520,6717,8262,6514,7848,6278,10167,8017,17223,13822,24036,18955,18828,16189,13784,10338,11895,8565,10729,7840,10784,9274,8935,6530,8192,7045,8580,6197,7848,6278,10167,8017,17223,13822,24036,18955,18828,16189,13784,10338,11895,8565,10316,8252,11216,8843,8935,6530,8192,7045,8580,6197,7848,6278,10167,8017,17223,13822,23113,19878,19579,15438,14355,10628,11456,9004,10729,7840,11216,8843,8592,6874,8520,6717,8580,6197,7534,6593,10558,7625,17223,13822,23113,19878,19579,15438,13784,10338,11456,9004,10729,7840,11216,8843,8592,6874,8520,6717,8262,6514,7848,6278,10558,7625,16534,14511,24036,18955,19579,15438,13784,10338,11456,9004,10729,7840,10784,9274,8935,6530,8520,6717,8262,6514,7848,6278,10558,7625,16534,14511,24036,18955,18828,16189,13784,10338,11895,8565,10729,7840,10784,9274,8935,6530,8520,6717,8262,6514,7848,6278,10167,8017,17223,13822,24036,18955,18828,16189,14355,10628,11895,8565,10316,8252,11216,8843,8935,6530,8192,7045,8580,6197,7848,6278,10167,8017,17223,13822,24036,18955,18828,16189,14355,10628,11895,8565,10316,8252,11216,8843,8935,6530,8192,7045,8580,6197,7848,6278,10167,8017,17223,13822,24036,18955,18828,16189,14355,10628,11895,8565,10316,8252,11216,8843,8935,6530,8192,7045,8580,6197,7848,6278,10167,8017,17223,13822,24036,18955,18828,16189,14355,10628,11895,8565,10316,8252,11216,8843,8935,6530,8192,7045,8580,6197,7848,6278,null,270911,270051,270052,270053,270910,270049,270051,270051,270915,270051,270049,270049,270912,270912,270912,270912]
[null,10388,"Umatilla Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10442,"Wasco Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10448,"West Oregon Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",1632,1179,1349,1183,1390,1095,1311,1128,1308,968,1271,914,2175,1589,3617,3112,3852,2815,3158,2714,2347,1694,1248,1001,1572,1239,1405,1127,1390,1095,1311,1128,1255,942,1271,914,2091,1673,3763,2966,3852,2815,3158,2714,2347,1694,1248,1001,1572,1239,1405,1127,1336,1149,1364,1075,1255,942,1271,914,2091,1673,3763,2966,3852,2815,3158,2714,2347,1694,1199,1050,1632,1179,1405,1127,1336,1149,1364,1075,1255,942,1224,961,2175,1589,3763,2966,3704,2963,3284,2588,2347,1694,1199,1050,1661,1183,1418,1129,1344,1151,1373,1077,1332,972,1262,968,2224,1597,3677,3126,3923,2826,3356,2602,2325,1794,1300,1011,1661,1183,1361,1186,1398,1097,1320,1130,1278,946,1310,920,2224,1597,3677,3126,3923,2826,3356,2602,2325,1794,1300,1011,1600,1244,1418,1129,1398,1097,1320,1130,1278,946,1310,920,2224,1597,3677,3126,3923,2826,3227,2731,2415,1704,1300,1011,1600,1244,1418,1129,1398,1097,1320,1130,1278,946,1310,920,2139,1682,3825,2978,3923,2826,3227,2731,2415,1704,1300,1011,1600,1244,1418,1129,1344,1151,1373,1077,1332,972,1262,968,2224,1597,3825,2978,3772,2977,3356,2602,2415,1704,1249,1062,1661,1183,1418,1129,1344,1151,1373,1077,1278,946,1262,968,2224,1597,3825,2978,3772,2977,3356,2602,2325,1794,1300,1011,1661,1183,1361,1186,1398,1097,1373,1077,1278,946,1262,968,2224,1597,3677,3126,3923,2826,3356,2602,2325,1794,1300,1011,1661,1183,1361,1186,1398,1097,1320,1130,1278,946,1310,920,2224,1597,3677,3126,3923,2826,3356,2602,2325,1794,1300,1011,1600,1244,1418,1129,1398,1097,1320,1130,1332,972,1310,920,2139,1682,3825,2978,3923,2826,3227,2731,2415,1704,1300,1011,1600,1244,1418,1129,1398,1097,1320,1130,1332,972,1310,920,2139,1682,3825,2978,3923,2826,3227,2731,2415,1704,1300,1011,1600,1244,1418,1129,1398,1097,1320,1130,1332,972,1310,920,2139,1682,3825,2978,3923,2826,3227,2731,2415,1704,1300,1011,1600,1244,1418,1129,1398,1097,1320,1130,1332,972,1310,920,2139,1682,3825,2978,3923,2826,3227,2731,2415,1704,1300,1011,null,{"$f":"+SUM(D138:AA138)","v":44050},{"$f":"+SUM(AB138:AY138)","v":43971},{"$f":"+SUM(AZ138:BW138)","v":43971},{"$f":"+SUM(BX138:CU138)","v":43971},{"$f":"+SUM(CV138:DS138)","v":44631},{"$f":"+SUM(DT138:EQ138)","v":44551},{"$f":"+SUM(ER138:FO138)","v":44551},{"$f":"+SUM(FP138:GM138)","v":44551},{"$f":"+SUM(GN138:HK138)","v":44631},{"$f":"+SUM(HL138:II138)","v":44551},{"$f":"+SUM(IJ138:JG138)","v":44551},{"$f":"+SUM(JH138:KE138)","v":44551},{"$f":"+SUM(KF138:LC138)","v":44631},44631,44631,44631]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11408.800000000001,8995.4,10970,8803.4250000000011,10970,9434.2000000000007,11408.800000000001,8995.4,10531.2,7898.4000000000005,11847.6,8529.1750000000011,10970,8776,11408.800000000001,8995.4,11408.800000000001,8337.2000000000007,10970,9434.2000000000007,11847.6,8556.6,10531.2,9214.8000000000011]

{"sheet":"I_ER_other","index":10,"n_rows":138,"n_cols":404,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Existing Resources - Other (SNEERS, CORs, Green Exception)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+KF4","v":0},{"$f":"+KG4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+MS4","v":0},0,0,0,0,0,0,null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0}]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+KF5","v":0},{"$f":"+KG5","v":0},{"$f":"+KH5","v":0},{"$f":"+KI5","v":0},{"$f":"+KJ5","v":0},{"$f":"+KK5","v":0},{"$f":"+KL5","v":0},{"$f":"+KM5","v":0},{"$f":"+KN5","v":0},{"$f":"+KO5","v":0},{"$f":"+KP5","v":0},{"$f":"+KQ5","v":0},{"$f":"+KR5","v":0},{"$f":"+KS5","v":0},{"$f":"+KT5","v":0},{"$f":"+KU5","v":0},{"$f":"+KV5","v":0},{"$f":"+KW5","v":0},{"$f":"+KX5","v":0},{"$f":"+KY5","v":0},{"$f":"+KZ5","v":0},{"$f":"+LA5","v":0},{"$f":"+LB5","v":0},{"$f":"+LC5","v":0},{"$f":"+LD5","v":0},{"$f":"+LE5","v":0},{"$f":"+LF5","v":0},{"$f":"+LG5","v":0},{"$f":"+LH5","v":0},{"$f":"+LI5","v":0},{"$f":"+LJ5","v":0},{"$f":"+LK5","v":0},{"$f":"+LL5","v":0},{"$f":"+LM5","v":0},{"$f":"+LN5","v":0},{"$f":"+LO5","v":0},{"$f":"+LP5","v":0},{"$f":"+LQ5","v":0},{"$f":"+LR5","v":0},{"$f":"+LS5","v":0},{"$f":"+LT5","v":0},{"$f":"+LU5","v":0},{"$f":"+LV5","v":0},{"$f":"+LW5","v":0},{"$f":"+LX5","v":0},{"$f":"+LY5","v":0},{"$f":"+LZ5","v":0},{"$f":"+MA5","v":0},{"$f":"+MB5","v":0},{"$f":"+MC5","v":0},{"$f":"+MD5","v":0},{"$f":"+ME5","v":0},{"$f":"+MF5","v":0},{"$f":"+MG5","v":0},{"$f":"+MH5","v":0},{"$f":"+MI5","v":0},{"$f":"+MJ5","v":0},{"$f":"+MK5","v":0},{"$f":"+ML5","v":0},{"$f":"+MM5","v":0},{"$f":"+MN5","v":0},{"$f":"+MO5","v":0},{"$f":"+MP5","v":0},{"$f":"+MQ5","v":0},{"$f":"+MR5","v":0},{"$f":"+MS5","v":0},{"$f":"+MT5","v":0},{"$f":"+MU5","v":0},{"$f":"+MV5","v":0},{"$f":"+MW5","v":0},{"$f":"+MX5","v":0},{"$f":"+MY5","v":0},null,{"$f":"+SUM(D5:AA5)","v":0},{"$f":"+SUM(AB5:AY5)","v":0},{"$f":"+SUM(AZ5:BW5)","v":0},{"$f":"+SUM(BX5:CU5)","v":0},{"$f":"+SUM(CV5:DS5)","v":0},{"$f":"+SUM(DT5:EQ5)","v":0},{"$f":"+SUM(ER5:FO5)","v":0},{"$f":"+SUM(FP5:GM5)","v":0},{"$f":"+SUM(GN5:HK5)","v":0},{"$f":"+SUM(HL5:II5)","v":0},{"$f":"+SUM(IJ5:JG5)","v":0},{"$f":"+SUM(JH5:KE5)","v":0},{"$f":"+SUM(KF5:LC5)","v":0},{"$f":"+SUM(LD5:MA5)","v":0},{"$f":"+SUM(MB5:MY5)","v":0},{"$f":"+SUM(MZ5:NW5)","v":0}]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D135:AA135)","v":0},{"$f":"+SUM(AB135:AY135)","v":0},{"$f":"+SUM(AZ135:BW135)","v":0},{"$f":"+SUM(BX135:CU135)","v":0},{"$f":"+SUM(CV135:DS135)","v":0},{"$f":"+SUM(DT135:EQ135)","v":0},{"$f":"+SUM(ER135:FO135)","v":0},{"$f":"+SUM(FP135:GM135)","v":0},{"$f":"+SUM(GN135:HK135)","v":0},{"$f":"+SUM(HL135:II135)","v":0},{"$f":"+SUM(IJ135:JG135)","v":0},{"$f":"+SUM(JH135:KE135)","v":0},{"$f":"+SUM(KF135:LC135)","v":0},0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D136:AA136)","v":0},{"$f":"+SUM(AB136:AY136)","v":0},{"$f":"+SUM(AZ136:BW136)","v":0},{"$f":"+SUM(BX136:CU136)","v":0},{"$f":"+SUM(CV136:DS136)","v":0},{"$f":"+SUM(DT136:EQ136)","v":0},{"$f":"+SUM(ER136:FO136)","v":0},{"$f":"+SUM(FP136:GM136)","v":0},{"$f":"+SUM(GN136:HK136)","v":0},{"$f":"+SUM(HL136:II136)","v":0},{"$f":"+SUM(IJ136:JG136)","v":0},{"$f":"+SUM(JH136:KE136)","v":0},{"$f":"+SUM(KF136:LC136)","v":0},0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D137:AA137)","v":0},{"$f":"+SUM(AB137:AY137)","v":0},{"$f":"+SUM(AZ137:BW137)","v":0},{"$f":"+SUM(BX137:CU137)","v":0},{"$f":"+SUM(CV137:DS137)","v":0},{"$f":"+SUM(DT137:EQ137)","v":0},{"$f":"+SUM(ER137:FO137)","v":0},{"$f":"+SUM(FP137:GM137)","v":0},{"$f":"+SUM(GN137:HK137)","v":0},{"$f":"+SUM(HL137:II137)","v":0},{"$f":"+SUM(IJ137:JG137)","v":0},{"$f":"+SUM(JH137:KE137)","v":0},{"$f":"+SUM(KF137:LC137)","v":0},0,0,0]
[null,10298,"PNGC Aggregate",375,230,310,249,323,235,306,242,318,207,380,224,535,337,941,737,849,546,523,366,494,284,394,240,485,267,394,251,346,240,363,256,397,216,528,246,686,392,1156,733,1096,584,737,418,715,317,564,274,485,267,394,251,333,253,377,242,397,216,528,246,686,392,1156,733,1096,584,737,418,715,317,540,298,503,249,394,251,333,253,377,242,397,216,509,265,714,364,1156,733,1054,626,767,388,715,317,540,298,503,249,394,251,333,253,377,242,413,222,509,265,714,364,1111,778,1096,584,767,388,688,344,564,274,503,249,379,266,346,240,363,256,397,216,528,246,714,364,1111,778,1096,584,767,388,688,344,564,274,485,267,394,251,346,240,363,256,397,216,528,246,714,364,1111,778,1096,584,737,418,715,317,564,274,485,267,394,251,346,240,363,256,397,216,528,246,686,392,1156,733,1096,584,737,418,715,317,564,274,485,267,394,251,333,253,377,242,413,222,509,265,714,364,1156,733,1054,626,767,388,715,317,540,298,503,249,394,251,333,253,377,242,397,216,509,265,714,364,1156,733,1054,626,767,388,688,344,564,274,503,249,379,266,346,240,377,242,397,216,509,265,714,364,1111,778,1096,584,767,388,688,344,564,274,503,249,379,266,346,240,363,256,397,216,528,246,714,364,1111,778,1096,584,767,388,688,344,564,274,485,267,394,251,346,240,363,256,413,222,528,246,686,392,1156,733,1096,584,737,418,715,317,564,274,485,267,394,251,346,240,363,256,413,222,528,246,686,392,1156,733,1096,584,737,418,715,317,564,274,485,267,394,251,346,240,363,256,413,222,528,246,686,392,1156,733,1096,584,737,418,715,317,564,274,485,267,394,251,346,240,363,256,413,222,528,246,686,392,1156,733,1096,584,737,418,715,317,564,274,null,{"$f":"+SUM(D138:AA138)","v":9645},{"$f":"+SUM(AB138:AY138)","v":11661},{"$f":"+SUM(AZ138:BW138)","v":11661},{"$f":"+SUM(BX138:CU138)","v":11661},{"$f":"+SUM(CV138:DS138)","v":11683},{"$f":"+SUM(DT138:EQ138)","v":11661},{"$f":"+SUM(ER138:FO138)","v":11661},{"$f":"+SUM(FP138:GM138)","v":11661},{"$f":"+SUM(GN138:HK138)","v":11683},{"$f":"+SUM(HL138:II138)","v":11661},{"$f":"+SUM(IJ138:JG138)","v":11661},{"$f":"+SUM(JH138:KE138)","v":11661},{"$f":"+SUM(KF138:LC138)","v":11683},11683,11683,11683]

{"sheet":"I_NR","index":11,"n_rows":138,"n_cols":404,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Resources - Specified"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+KF4","v":0},{"$f":"+KG4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+MS4","v":0},0,0,0,0,0,0,null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0}]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+KF5","v":0},{"$f":"+KG5","v":0},{"$f":"+KH5","v":0},{"$f":"+KI5","v":0},{"$f":"+KJ5","v":0},{"$f":"+KK5","v":0},{"$f":"+KL5","v":0},{"$f":"+KM5","v":0},{"$f":"+KN5","v":0},{"$f":"+KO5","v":0},{"$f":"+KP5","v":0},{"$f":"+KQ5","v":0},{"$f":"+KR5","v":0},{"$f":"+KS5","v":0},{"$f":"+KT5","v":0},{"$f":"+KU5","v":0},{"$f":"+KV5","v":0},{"$f":"+KW5","v":0},{"$f":"+KX5","v":0},{"$f":"+KY5","v":0},{"$f":"+KZ5","v":0},{"$f":"+LA5","v":0},{"$f":"+LB5","v":0},{"$f":"+LC5","v":0},{"$f":"+LD5","v":0},{"$f":"+LE5","v":0},{"$f":"+LF5","v":0},{"$f":"+LG5","v":0},{"$f":"+LH5","v":0},{"$f":"+LI5","v":0},{"$f":"+LJ5","v":0},{"$f":"+LK5","v":0},{"$f":"+LL5","v":0},{"$f":"+LM5","v":0},{"$f":"+LN5","v":0},{"$f":"+LO5","v":0},{"$f":"+LP5","v":0},{"$f":"+LQ5","v":0},{"$f":"+LR5","v":0},{"$f":"+LS5","v":0},{"$f":"+LT5","v":0},{"$f":"+LU5","v":0},{"$f":"+LV5","v":0},{"$f":"+LW5","v":0},{"$f":"+LX5","v":0},{"$f":"+LY5","v":0},{"$f":"+LZ5","v":0},{"$f":"+MA5","v":0},{"$f":"+MB5","v":0},{"$f":"+MC5","v":0},{"$f":"+MD5","v":0},{"$f":"+ME5","v":0},{"$f":"+MF5","v":0},{"$f":"+MG5","v":0},{"$f":"+MH5","v":0},{"$f":"+MI5","v":0},{"$f":"+MJ5","v":0},{"$f":"+MK5","v":0},{"$f":"+ML5","v":0},{"$f":"+MM5","v":0},{"$f":"+MN5","v":0},{"$f":"+MO5","v":0},{"$f":"+MP5","v":0},{"$f":"+MQ5","v":0},{"$f":"+MR5","v":0},{"$f":"+MS5","v":0},{"$f":"+MT5","v":0},{"$f":"+MU5","v":0},{"$f":"+MV5","v":0},{"$f":"+MW5","v":0},{"$f":"+MX5","v":0},{"$f":"+MY5","v":0},null,{"$f":"+SUM(D5:AA5)","v":0},{"$f":"+SUM(AB5:AY5)","v":0},{"$f":"+SUM(AZ5:BW5)","v":0},{"$f":"+SUM(BX5:CU5)","v":0},{"$f":"+SUM(CV5:DS5)","v":0},{"$f":"+SUM(DT5:EQ5)","v":0},{"$f":"+SUM(ER5:FO5)","v":0},{"$f":"+SUM(FP5:GM5)","v":0},{"$f":"+SUM(GN5:HK5)","v":0},{"$f":"+SUM(HL5:II5)","v":0},{"$f":"+SUM(IJ5:JG5)","v":0},{"$f":"+SUM(JH5:KE5)","v":0},{"$f":"+SUM(KF5:LC5)","v":0},{"$f":"+SUM(LD5:MA5)","v":0},{"$f":"+SUM(MB5:MY5)","v":0},{"$f":"+SUM(MZ5:NW5)","v":0}]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,193,140,240,193,303,261,239,189,216,160,241,189,223,163,164,141,159,116,161,128,187,148,220,176,193,140,231,202,316,248,230,198,208,155,250,180,223,163,164,141,159,116,161,128,187,148,220,176,186,147,240,193,316,248,230,198,208,155,250,180,223,163,164,141,159,116,155,134,195,140,220,176,186,147,240,193,316,248,230,198,208,155,250,180,214,172,171,134,159,116,155,134,195,140,220,176,186,147,240,193,303,261,239,189,216,160,241,189,223,163,171,134,153,122,161,128,195,140,211,185,193,140,240,193,303,261,239,189,208,155,241,189,223,163,171,134,153,122,161,128,187,148,220,176,193,140,231,202,316,248,239,189,208,155,241,189,223,163,164,141,159,116,161,128,187,148,220,176,193,140,231,202,316,248,230,198,208,155,250,180,223,163,164,141,159,116,161,128,187,148,220,176,186,147,240,193,316,248,230,198,216,160,250,180,214,172,171,134,159,116,155,134,195,140,220,176,186,147,240,193,316,248,230,198,216,160,250,180,214,172,171,134,159,116,155,134,195,140,220,176,186,147,240,193,316,248,230,198,216,160,250,180,214,172,171,134,159,116,155,134,195,140,220,176,186,147,240,193,316,248,230,198,216,160,250,180,214,172,171,134,159,116,155,134,195,140,220,176,null,0,0,0,0,4550,4537,4537,4537,4550,4537,4537,4537,4550,4550,4550,4550]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D135:AA135)","v":0},{"$f":"+SUM(AB135:AY135)","v":0},{"$f":"+SUM(AZ135:BW135)","v":0},{"$f":"+SUM(BX135:CU135)","v":0},{"$f":"+SUM(CV135:DS135)","v":0},{"$f":"+SUM(DT135:EQ135)","v":0},{"$f":"+SUM(ER135:FO135)","v":0},{"$f":"+SUM(FP135:GM135)","v":0},{"$f":"+SUM(GN135:HK135)","v":0},{"$f":"+SUM(HL135:II135)","v":0},{"$f":"+SUM(IJ135:JG135)","v":0},{"$f":"+SUM(JH135:KE135)","v":0},{"$f":"+SUM(KF135:LC135)","v":0},0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D136:AA136)","v":0},{"$f":"+SUM(AB136:AY136)","v":0},{"$f":"+SUM(AZ136:BW136)","v":0},{"$f":"+SUM(BX136:CU136)","v":0},{"$f":"+SUM(CV136:DS136)","v":0},{"$f":"+SUM(DT136:EQ136)","v":0},{"$f":"+SUM(ER136:FO136)","v":0},{"$f":"+SUM(FP136:GM136)","v":0},{"$f":"+SUM(GN136:HK136)","v":0},{"$f":"+SUM(HL136:II136)","v":0},{"$f":"+SUM(IJ136:JG136)","v":0},{"$f":"+SUM(JH136:KE136)","v":0},{"$f":"+SUM(KF136:LC136)","v":0},0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D137:AA137)","v":0},{"$f":"+SUM(AB137:AY137)","v":0},{"$f":"+SUM(AZ137:BW137)","v":0},{"$f":"+SUM(BX137:CU137)","v":0},{"$f":"+SUM(CV137:DS137)","v":0},{"$f":"+SUM(DT137:EQ137)","v":0},{"$f":"+SUM(ER137:FO137)","v":0},{"$f":"+SUM(FP137:GM137)","v":0},{"$f":"+SUM(GN137:HK137)","v":0},{"$f":"+SUM(HL137:II137)","v":0},{"$f":"+SUM(IJ137:JG137)","v":0},{"$f":"+SUM(JH137:KE137)","v":0},{"$f":"+SUM(KF137:LC137)","v":0},0,0,0]
[null,10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D138:AA138)","v":0},{"$f":"+SUM(AB138:AY138)","v":0},{"$f":"+SUM(AZ138:BW138)","v":0},{"$f":"+SUM(BX138:CU138)","v":0},{"$f":"+SUM(CV138:DS138)","v":0},{"$f":"+SUM(DT138:EQ138)","v":0},{"$f":"+SUM(ER138:FO138)","v":0},{"$f":"+SUM(FP138:GM138)","v":0},{"$f":"+SUM(GN138:HK138)","v":0},{"$f":"+SUM(HL138:II138)","v":0},{"$f":"+SUM(IJ138:JG138)","v":0},{"$f":"+SUM(JH138:KE138)","v":0},{"$f":"+SUM(KF138:LC138)","v":0},0,0,0]

{"sheet":"I_SuperPeak","index":12,"n_rows":138,"n_cols":195,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Superpeak Quantities (MW)"]
["TOC"]
[null,"BESID","AccountName","2015-10-01",{"$f":"+EOMONTH(D3,0)+1","v":"2015-11-01"},{"$f":"+EOMONTH(E3,0)+1","v":"2015-12-01"},"2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01",{"$f":"+EOMONTH(BQ3,0)+1","v":"2021-04-01"},"2021-05-01",{"$f":"+EOMONTH(BS3,0)+1","v":"2021-06-01"},"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01",{"$f":"+EOMONTH(EE3,0)+1","v":"2026-10-01"},{"$f":"+EOMONTH(EF3,0)+1","v":"2026-11-01"},"2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01",{"$f":"+EOMONTH(EU3,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(EV3,0)+1","v":"2028-03-01"},"2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01",{"$f":"DATE(YEAR(FO3),MONTH(FO3)+1,1)","v":"2029-10-01"},{"$f":"DATE(YEAR(FP3),MONTH(FP3)+1,1)","v":"2029-11-01"},"2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"T1SFCO","index":13,"n_rows":195,"n_cols":10,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Locked RHWM Tier 1 System Firm Critical Output",null,null,null,null,"Unlocked RHWM Tier 1 System Firm Critical Output"]
["TOC",null,null,"T1SFCO",null,null,null,null,"T1SFCO"]
[null,null,null,"HLH","LLH",null,null,null,"HLH","LLH"]
[null,"2015-10-01",{"$f":"+IF(MONTH(B4)>9,YEAR(B4)+1,YEAR(B4))","v":2016},3005206.1166364355,1707066.1522678721,null,"2015-10-01",{"$f":"+IF(MONTH(G4)>9,YEAR(G4)+1,YEAR(G4))","v":2016},3005206.1166364355,1707066.1522678721]
[null,"2015-11-01",{"$f":"+IF(MONTH(B5)>9,YEAR(B5)+1,YEAR(B5))","v":2016},3564633.7048831815,2149235.010652422,null,"2015-11-01",{"$f":"+IF(MONTH(G5)>9,YEAR(G5)+1,YEAR(G5))","v":2016},3564633.7048831815,2149235.010652422]
[null,"2015-12-01",2016,3432613.0113362977,2118518.9859713502,null,"2015-12-01",2016,3432613.0113362977,2118518.9859713502]
[null,"2016-01-01",2016,3031081.1134259398,1810907.1483933497,null,"2016-01-01",2016,3031081.1134259398,1810907.1483933497]
[null,"2016-02-01",2016,2721704.3629461182,1628321.3365907334,null,"2016-02-01",2016,2721704.3629461182,1628321.3365907334]
[null,"2016-03-01",2016,3144760.6459119841,1918052.511652631,null,"2016-03-01",2016,3144760.6459119841,1918052.511652631]
[null,"2016-04-01",2016,2536630.177984138,1543212.0599031756,null,"2016-04-01",2016,2536630.177984138,1543212.0599031756]
[null,"2016-05-01",2016,4355742.6529346593,2395353.5248035886,null,"2016-05-01",2016,4355742.6529346593,2395353.5248035886]
[null,"2016-06-01",2016,3651623.3587996154,2091037.4247055377,null,"2016-06-01",2016,3651623.3587996154,2091037.4247055377]
[null,"2016-07-01",2016,3232486.4555041729,1720187.2824468426,null,"2016-07-01",2016,3232486.4555041729,1720187.2824468426]
[null,"2016-08-01",2016,3434966.2587655196,1736721.1112696491,null,"2016-08-01",2016,3434966.2587655196,1736721.1112696491]
[null,"2016-09-01",2016,2678192.5398791125,1659705.8886494925,null,"2016-09-01",2016,2678192.5398791125,1659705.8886494925]
[null,"2017-01-01",2017,2898574.6499394262,1873139.609677149,null,"2017-01-01",2017,2898574.6499394262,1873139.609677149]
[null,"2018-07-01",2018,3032603.1563920001,1607931.3875780001,null,"2018-07-01",2018,3032603.1563920001,1607931.3875780001]
[null,"2019-04-01",2019,2910514.2919029999,1608198.089953,null,"2019-04-01",2019,2910514.2919029999,1608198.089953]
[null,"2020-05-01",2020,3363232,1917532,null,"2020-05-01",2020,3363232,1917532]
[null,"2021-02-01",2021,2624511,1549789,null,"2021-02-01",2021,2624511,1549789]
[null,"2022-05-01",2022,4522535.4330350002,2421913.102591,null,"2022-05-01",2022,4522535.4330350002,2421913.102591]
[null,"2022-11-01",2023,3686069.2824499998,2159892.2309539998,null,"2022-11-01",2023,3686069.2824499998,2159892.2309539998]
[null,"2023-08-01",2023,3391433.5255339998,1667165.5528289999,null,"2023-08-01",2023,3391433.5255339998,1667165.5528289999]
[null,"2024-09-01",2024,2833605.4958080002,1651908.231045,null,"2024-09-01",2024,2833605.4958080002,1651908.231045]
[null,"2026-06-01",2026,3631320.0634240001,1978260.3286649999,null,"2026-06-01",2026,3631320.0634240001,1978260.3286649999]
[null,"2026-10-01",2027,2902112.423591,1555423.17472,null,"2026-10-01",2027,2902112.423591,1555423.17472]
[null,"2028-03-01",2028,3128996.2927569998,1823207.1352299999,null,"2028-03-01",2028,3128996.2927569998,1823207.1352299999]
[null,"2028-12-01",2029,3612245.0129820001,2186828.4994140002,null,"2028-12-01",2029,3612245.0129820001,2186828.4994140002]
[null,"2029-09-01",2029,2831793.1266490002,1652356.3533310001,null,"2029-09-01",2029,2831793.1266490002,1652356.3533310001]
[null,{"$f":"+EOMONTH(B183,0)+1","v":"2030-10-01"},2031,2901286.2349640001,1555530.120846,null,{"$f":"+EOMONTH(G183,0)+1","v":"2030-10-01"},2031,2901286.2349640001,1555530.120846]
[null,"2031-07-01",2031,3314872.7016579998,1616614.3764849999,null,"2031-07-01",2031,3314872.7016579998,1616614.3764849999]
[null,"2031-08-01",2031,3386961.6149300002,1668705.5260119999,null,"2031-08-01",2031,3386961.6149300002,1668705.5260119999]
[null,"2031-09-01",2031,2834494.9651990002,1648746.058617,null,"2031-09-01",2031,2834494.9651990002,1648746.058617]

{"sheet":"RT1SC","index":14,"n_rows":195,"n_cols":19,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 System Capability"]
["TOC",null,null,"RHWM Aug",null,"T1SFCO",null,null,null,null,null,null,"Seasonal Average"]
[null,null,null,"HLH","LLH","HLH","LLH",null,"RHWM Tier 1 System Capability",null,null,null,"HLH","LLH"]
[null,"2015-10-01",{"$f":"+IF(MONTH(B4)>9,YEAR(B4)+1,YEAR(B4))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18828.263999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B4,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B4,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3005206.1166364355},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B4,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B4,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1707066.1522678721},null,null,null,null,{"$f":"+DATE(I5-1,10,1)","v":"2019-10-01"},{"$f":"+VLOOKUP($L4,$B:$G,3,FALSE)+VLOOKUP($L4,$B:$G,5,FALSE)","v":3002677.8879999998},{"$f":"+VLOOKUP($L4,$B:$G,4,FALSE)+VLOOKUP($L4,$B:$G,6,FALSE)","v":1609170.808}]
[null,"2015-11-01",{"$f":"+IF(MONTH(B5)>9,YEAR(B5)+1,YEAR(B5))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":23173.248},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20336.939000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B5,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B5,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3564633.7048831815},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B5,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B5,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2149235.010652422},null,{"$f":"+Init!C9","v":2020},{"$f":"ROUND(SUM(OFFSET($F$4:$G$15,MATCH($I5,$C$4:$C$195,0)-1,0))/VLOOKUP($I5,Init!$M:$O,3,FALSE),3)","v":6984.8140000000003},null,{"$f":"+EOMONTH(L4,0)+1","v":"2019-11-01"},3660640.6,2201760.139]
[null,"2015-12-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19793.815999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B6,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B6,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3432613.0113362977},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B6,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B6,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2118518.9859713502},null,{"$f":"+I5+1","v":2021},{"$f":"ROUND(SUM(OFFSET($F$4:$G$15,MATCH($I6,$C$4:$C$195,0)-1,0))/VLOOKUP($I6,Init!$M:$O,3,FALSE),3)","v":6925.6109999999999},null,{"$f":"+EOMONTH(L5,0)+1","v":"2019-12-01"},3584174.6,2203251.0959999999]
[null,"2016-01-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B7,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B7,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3031081.1134259398},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B7,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B7,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1810907.1483933497},null,"T1SFCO",{"$f":"ROUND(SUM(OFFSET($F$4:$G$27,MATCH($I5,$C$4:$C$195,0)-1,0))/(VLOOKUP($I$5,Init!$M:$O,3,FALSE)+VLOOKUP($I$6,Init!$M:$O,3,FALSE)),3)","v":6955.2529999999997},null,"2020-01-01",3027281.7439999999,1798751.952]
[null,"2016-02-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":17862.712},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B8,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B8,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2721704.3629461182},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B8,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B8,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1628321.3365907334},null,"RHWM Augmentation",{"$f":"+SUM(OFFSET($D$4:$E$15,MATCH($I$5,$C$4:$C$195,0)-1,0))/VLOOKUP(I5,Init!$M:$O,3,FALSE)","v":69.258999999999986},null,"2020-02-01",2757695.6,1604107.6640000001]
[null,"2016-03-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18767.917000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B9,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B9,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3144760.6459119841},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B9,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B9,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1918052.511652631},null,null,null,null,"2020-03-01",3084432.7439999999,1775440.693]
[null,"2016-04-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18345.488000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B10,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B10,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2536630.177984138},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B10,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B10,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1543212.0599031756},null,"RT1SC",{"$f":"+J7+J8","v":7024.5119999999997},null,"2020-04-01",2629350.7439999999,1532014.736]
[null,"2016-05-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B11,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B11,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":4355742.6529346593},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B11,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B11,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2395353.5248035886},null,null,null,null,"2020-05-01",3390935.6,1941357.0959999999]
[null,"2016-06-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18345.488000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B12,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B12,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3651623.3587996154},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B12,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B12,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2091037.4247055377},null,null,null,null,"2020-06-01",4497199.7439999999,2432075.736]
[null,"2016-07-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B13,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B13,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3232486.4555041729},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B13,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B13,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1720187.2824468426},null,null,null,null,"2020-07-01",3726551.7439999999,1618721.952]
[null,"2016-08-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18828.263999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B14,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B14,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3434966.2587655196},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B14,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B14,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1736721.1112696491},null,null,null,null,"2020-08-01",3575015.7439999999,1634882.952]
[null,"2016-09-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19311.04},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B15,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B15,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2678192.5398791125},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B15,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B15,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1659705.8886494925},null,null,null,null,"2020-09-01",2998213.6,1677267.88]
[null,"2017-01-01",2017,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C19,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B19,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C19-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B19,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C19,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B19,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C19,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B19,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C19-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B19,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C19,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B19,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B19,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B19,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2898574.6499394262},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B19,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B19,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1873139.609677149},null,null,null,null,"2021-01-01",3043879.6,1790391.0959999999]
[null,"2018-07-01",2018,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C37,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B37,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C37-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B37,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C37,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B37,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26170.799999999996},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C37,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B37,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C37-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B37,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C37,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B37,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22506.887999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B37,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B37,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3032603.1563920001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B37,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B37,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1607931.3875780001},null,null,null,null,"May",3468087.1,1876310.5959999999]
[null,"2019-04-01",2019,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C46,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B46,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C46-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B46,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C46,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B46,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27217.631999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C46,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B46,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C46-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B46,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C46,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B46,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19889.807999999997},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B46,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B46,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2910514.2919029999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B46,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B46,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1608198.089953},null,null,null,null,"2019-12-01",3598456.6720000003,2196143.5240000002,null,3598456.6720000003,2196143.5240000002,0,0]
[null,"2020-05-01",2020,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C59,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B59,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C59-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B59,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C59,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B59,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27703.599999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C59,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B59,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C59-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B59,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C59,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B59,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23825.096000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B59,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B59,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3363232},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B59,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B59,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1917532},null,null,null,null,"2021-01-01",3035580.6720000003,1794571.524,null,3035580.6720000003,1794571.524,0,0]
[null,"2021-02-01",2021,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C68,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B68,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C68-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B68,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C68,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B68,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26595.455999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C68,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B68,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C68-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B68,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C68,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B68,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19946.592000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B68,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B68,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2624511},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B68,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B68,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1549789}]
[null,"2022-05-01",2022,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C83,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B83,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C83-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B83,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C83,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B83,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27703.599999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C83,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B83,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C83-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B83,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C83,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B83,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23825.096000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B83,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B83,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":4522535.4330350002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B83,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B83,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2421913.102591}]
[null,"2022-11-01",2023,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C89,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B89,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C89-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B89,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C89,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B89,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27703.599999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C89,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B89,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C89-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B89,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C89,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B89,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22232.138999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B89,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B89,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3686069.2824499998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B89,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B89,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2159892.2309539998}]
[null,"2023-08-01",2023,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C98,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B98,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C98-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B98,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C98,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B98,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29919.887999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C98,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B98,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C98-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B98,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C98,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B98,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21608.808000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B98,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B98,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3391433.5255339998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B98,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B98,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1667165.5528289999}]
[null,"2024-09-01",2024,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26595.455999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23271.024000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B111,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B111,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2833605.4958080002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B111,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B111,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1651908.231045}]
[null,"2026-06-01",2026,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28811.743999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21054.736000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B132,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B132,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3631320.0634240001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B132,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B132,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1978260.3286649999}]
[null,"2026-10-01",2027,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C136,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B136,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C136-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B136,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C136,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B136,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29919.887999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C136,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B136,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C136-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B136,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C136,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B136,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21608.808000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B136,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B136,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2902112.423591},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B136,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B136,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1555423.17472}]
[null,"2028-03-01",2028,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C153,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B153,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C153-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B153,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C153,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B153,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29919.887999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C153,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B153,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C153-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B153,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C153,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B153,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21539.548999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B153,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B153,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3128996.2927569998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B153,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B153,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1823207.1352299999}]
[null,"2028-12-01",2029,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C162,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B162,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C162-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B162,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C162,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B162,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27703.599999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C162,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B162,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C162-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B162,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C162,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B162,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23825.096000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B162,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B162,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3612245.0129820001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B162,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B162,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2186828.4994140002}]
[null,"2029-09-01",2029,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C171,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B171,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C171-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B171,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C171,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B171,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26595.455999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C171,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B171,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C171-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B171,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C171,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B171,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23271.024000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B171,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B171,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2831793.1266490002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B171,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B171,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1652356.3533310001}]
[null,"2030-10-01",2031,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C184,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B184,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C184-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B184,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C184,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B184,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29919.887999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C184,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B184,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C184-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B184,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C184,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B184,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21608.808000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B184,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B184,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2901286.2349640001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B184,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B184,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1555530.120846}]
[null,"2031-07-01",2031,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C193,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B193,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C193-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B193,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C193,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B193,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28811.743999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C193,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B193,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C193-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B193,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C193,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B193,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22716.952000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B193,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B193,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3314872.7016579998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B193,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B193,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1616614.3764849999}]
[null,"2031-08-01",{"$f":"+IF(MONTH(B194)>9,YEAR(B194)+1,YEAR(B194))","v":2031},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C194,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B194,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C194-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B194,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C194,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B194,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28811.743999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C194,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B194,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C194-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B194,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C194,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B194,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22716.952000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B194,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B194,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3386961.6149300002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B194,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B194,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1668705.5260119999}]
[null,"2031-09-01",2031,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C195,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B195,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C195-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B195,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C195,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B195,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27703.599999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C195,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B195,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C195-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B195,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C195,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B195,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22162.880000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B195,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B195,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2834494.9651990002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B195,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B195,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1648746.058617}]

{"sheet":"AART1SC","index":15,"n_rows":195,"n_cols":11,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Annual Average Tier 1 System Capability"]
["TOC",null,null,"RHWM Aug",null,"T1SFCO",null,null,null,"Seasonal Average"]
[null,null,null,"HLH","LLH","HLH","LLH",null,null,"HLH","LLH"]
[null,"2015-10-01",{"$f":"+IF(MONTH(B4)>9,YEAR(B4)+1,YEAR(B4))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18828.263999999999},{"$f":"VLOOKUP($B4,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3005206.1166364355},{"$f":"VLOOKUP($B4,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1707066.1522678721},null,{"$f":"+Init!C12","v":"2019-10-01"},{"$f":"+VLOOKUP($I4,$B:$G,3,FALSE)+VLOOKUP($I4,$B:$G,5,FALSE)","v":3002677.8879999998},{"$f":"+VLOOKUP($I4,$B:$G,4,FALSE)+VLOOKUP($I4,$B:$G,6,FALSE)","v":1609170.808}]
[null,"2015-11-01",{"$f":"+IF(MONTH(B5)>9,YEAR(B5)+1,YEAR(B5))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":23173.248},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20336.939000000002},{"$f":"VLOOKUP($B5,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3564633.7048831815},{"$f":"VLOOKUP($B5,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2149235.010652422},null,{"$f":"+EOMONTH(I4,0)+1","v":"2019-11-01"},{"$f":"+VLOOKUP($I5,$B:$G,3,FALSE)+VLOOKUP($I5,$B:$G,5,FALSE)","v":3660640.6},2201760.139]
[null,"2015-12-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19793.815999999999},{"$f":"VLOOKUP($B6,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3432613.0113362977},{"$f":"VLOOKUP($B6,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2118518.9859713502},null,{"$f":"+EOMONTH(I5,0)+1","v":"2019-12-01"},3584174.6,2203251.0959999999]
[null,"2016-01-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"VLOOKUP($B7,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3031081.1134259398},{"$f":"VLOOKUP($B7,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1810907.1483933497},null,"2020-01-01",3027281.7439999999,1798751.952]
[null,"2016-02-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":17862.712},{"$f":"VLOOKUP($B8,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2721704.3629461182},{"$f":"VLOOKUP($B8,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1628321.3365907334},null,"2020-02-01",2757695.6,1604107.6640000001]
[null,"2016-03-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18767.917000000001},{"$f":"VLOOKUP($B9,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3144760.6459119841},{"$f":"VLOOKUP($B9,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1918052.511652631},null,"2020-03-01",3084432.7439999999,1775440.693]
[null,"2016-04-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18345.488000000001},{"$f":"VLOOKUP($B10,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2536630.177984138},{"$f":"VLOOKUP($B10,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1543212.0599031756},null,"2020-04-01",2629350.7439999999,1532014.736]
[null,"2016-05-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"VLOOKUP($B11,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":4355742.6529346593},{"$f":"VLOOKUP($B11,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2395353.5248035886},null,"2020-05-01",3390935.6,1941357.0959999999]
[null,"2016-06-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18345.488000000001},{"$f":"VLOOKUP($B12,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3651623.3587996154},{"$f":"VLOOKUP($B12,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2091037.4247055377},null,"2020-06-01",4497199.7439999999,2432075.736]
[null,"2016-07-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"VLOOKUP($B13,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3232486.4555041729},{"$f":"VLOOKUP($B13,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1720187.2824468426},null,"2020-07-01",3726551.7439999999,1618721.952]
[null,"2016-08-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18828.263999999999},{"$f":"VLOOKUP($B14,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3434966.2587655196},{"$f":"VLOOKUP($B14,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1736721.1112696491},null,"2020-08-01",3575015.7439999999,1634882.952]
[null,"2016-09-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19311.04},{"$f":"VLOOKUP($B15,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2678192.5398791125},{"$f":"VLOOKUP($B15,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1659705.8886494925},null,"2020-09-01",2998213.6,1677267.88]
[null,"2017-01-01",2017,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C19,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B19,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C19-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B19,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C19,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B19,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C19,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B19,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C19-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B19,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C19,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B19,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"VLOOKUP($B19,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2898574.6499394262},{"$f":"VLOOKUP($B19,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1873139.609677149},null,"2021-01-01",3043879.6,1790391.0959999999]
[null,"2018-07-01",2018,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C37,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B37,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C37-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B37,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C37,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B37,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26170.799999999996},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C37,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B37,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C37-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B37,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C37,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B37,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22506.887999999999},{"$f":"VLOOKUP($B37,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3032603.1563920001},{"$f":"VLOOKUP($B37,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1607931.3875780001}]
[null,"2019-04-01",2019,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C46,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B46,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C46-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B46,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C46,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B46,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27217.631999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C46,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B46,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C46-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B46,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C46,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B46,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19889.807999999997},{"$f":"VLOOKUP($B46,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2910514.2919029999},{"$f":"VLOOKUP($B46,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1608198.089953}]
[null,"2020-05-01",2020,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C59,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B59,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C59-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B59,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C59,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B59,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27703.599999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C59,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B59,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C59-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B59,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C59,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B59,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23825.096000000001},{"$f":"VLOOKUP($B59,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3363232},{"$f":"VLOOKUP($B59,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1917532}]
[null,"2021-02-01",2021,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C68,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B68,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C68-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B68,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C68,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B68,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26595.455999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C68,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B68,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C68-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B68,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C68,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B68,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19946.592000000001},{"$f":"VLOOKUP($B68,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2624511},{"$f":"VLOOKUP($B68,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1549789}]
[null,"2022-05-01",2022,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C83,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B83,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C83-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B83,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C83,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B83,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27703.599999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C83,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B83,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C83-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B83,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C83,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B83,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23825.096000000001},{"$f":"VLOOKUP($B83,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":4522535.4330350002},{"$f":"VLOOKUP($B83,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2421913.102591}]
[null,"2022-11-01",2023,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C89,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B89,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C89-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B89,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C89,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B89,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27703.599999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C89,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B89,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C89-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B89,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C89,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B89,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22232.138999999999},{"$f":"VLOOKUP($B89,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3686069.2824499998},{"$f":"VLOOKUP($B89,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2159892.2309539998}]
[null,"2023-08-01",2023,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C98,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B98,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C98-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B98,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C98,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B98,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29919.887999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C98,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B98,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C98-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B98,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C98,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B98,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21608.808000000001},{"$f":"VLOOKUP($B98,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3391433.5255339998},{"$f":"VLOOKUP($B98,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1667165.5528289999}]
[null,"2024-09-01",2024,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26595.455999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C111,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B111,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23271.024000000001},{"$f":"VLOOKUP($B111,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2833605.4958080002},{"$f":"VLOOKUP($B111,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1651908.231045}]
[null,"2026-06-01",2026,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28811.743999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C132,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B132,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21054.736000000001},{"$f":"VLOOKUP($B132,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3631320.0634240001},{"$f":"VLOOKUP($B132,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1978260.3286649999}]
[null,"2026-10-01",2027,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C136,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B136,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C136-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B136,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C136,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B136,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29919.887999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C136,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B136,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C136-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B136,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C136,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B136,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21608.808000000001},{"$f":"VLOOKUP($B136,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2902112.423591},{"$f":"VLOOKUP($B136,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1555423.17472}]
[null,"2028-03-01",2028,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C153,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B153,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C153-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B153,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C153,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B153,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29919.887999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C153,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B153,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C153-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B153,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C153,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B153,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21539.548999999999},{"$f":"VLOOKUP($B153,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3128996.2927569998},{"$f":"VLOOKUP($B153,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1823207.1352299999}]
[null,"2028-12-01",2029,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C162,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B162,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C162-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B162,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C162,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B162,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27703.599999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C162,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B162,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C162-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B162,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C162,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B162,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23825.096000000001},{"$f":"VLOOKUP($B162,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3612245.0129820001},{"$f":"VLOOKUP($B162,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2186828.4994140002}]
[null,"2029-09-01",2029,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C171,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B171,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C171-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B171,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C171,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B171,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26595.455999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C171,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B171,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C171-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B171,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C171,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B171,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23271.024000000001},{"$f":"VLOOKUP($B171,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2831793.1266490002},{"$f":"VLOOKUP($B171,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1652356.3533310001}]
[null,"2030-10-01",2031,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C184,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B184,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C184-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B184,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C184,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B184,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29919.887999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C184,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B184,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C184-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B184,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C184,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B184,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21608.808000000001},{"$f":"VLOOKUP($B184,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2901286.2349640001},{"$f":"VLOOKUP($B184,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1555530.120846}]
[null,"2031-07-01",2031,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C193,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B193,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C193-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B193,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C193,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B193,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28811.743999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C193,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B193,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C193-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B193,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C193,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B193,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22716.952000000001},{"$f":"VLOOKUP($B193,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3314872.7016579998},{"$f":"VLOOKUP($B193,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1616614.3764849999}]
[null,"2031-08-01",2031,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C194,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B194,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C194-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B194,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C194,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B194,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28811.743999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C194,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B194,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C194-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B194,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C194,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B194,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22716.952000000001},{"$f":"VLOOKUP($B194,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3386961.6149300002},{"$f":"VLOOKUP($B194,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1668705.5260119999}]
[null,"2031-09-01",2031,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C195,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B195,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C195-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B195,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C195,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B195,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27703.599999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C195,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B195,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C195-1,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B195,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C195,Init!$Q$4:$FC$4,0)-1))*VLOOKUP($B195,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22162.880000000001},{"$f":"VLOOKUP($B195,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2834494.9651990002},{"$f":"VLOOKUP($B195,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1648746.058617}]

{"sheet":"TOCA","index":16,"n_rows":138,"n_cols":61,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"TOCA Computations, RHWMs and Net Requirements"]
["TOC"]
[null,"BESID","Preference Customer","NOTJOE","JOE","Initial CHWM",{"$f":"\"CHWM \"&Init!$C$9","v":"CHWM 2020"},{"$f":"\"TRL \"&Init!$C$9","v":"TRL 2020"},{"$f":"\"TRL \"&Init!$C$9+1","v":"TRL 2021"},{"$f":"\"NLSL \"&Init!$C$9","v":"NLSL 2020"},{"$f":"\"NLSL \"&Init!$C$9+1","v":"NLSL 2021"},{"$f":"\"Existing/Other Resource aMW \"&Init!$C$9","v":"Existing/Other Resource aMW 2020"},{"$f":"\"Existing/Other Resource aMW \"&Init!$C$9+1","v":"Existing/Other Resource aMW 2021"},{"$f":"\"Existing/Other Resource MWh \"&Init!$C$9","v":"Existing/Other Resource MWh 2020"},{"$f":"\"Existing/Other Resource MWh \"&Init!$C$9+1","v":"Existing/Other Resource MWh 2021"},{"$f":"\"TRL - NLSL - Existing Resource \"&Init!$C$9","v":"TRL - NLSL - Existing Resource 2020"},{"$f":"\"TRL - NLSL - Existing Resource \"&Init!$C$9+1","v":"TRL - NLSL - Existing Resource 2021"},{"$f":"\"TRL - NLSL - Existing Resource MWh \"&Init!$C$9","v":"TRL - NLSL - Existing Resource MWh 2020"},{"$f":"\"TRL - NLSL - Existing Resource MWh \"&Init!$C$9+1","v":"TRL - NLSL - Existing Resource MWh 2021"},{"$f":"\"RHWM \"&Init!$C$9","v":"RHWM 2020"},{"$f":"\"RHWM MWh \"&Init!$C$9","v":"RHWM MWh 2020"},{"$f":"\"RHWM MWh \"&Init!$C$9+1","v":"RHWM MWh 2021"},{"$f":"\"Above RHWM \"&Init!$C$9","v":"Above RHWM 2020"},{"$f":"\"Above RHWM \"&Init!$C$9+1","v":"Above RHWM 2021"},{"$f":"\"Above RHWM Not Served with LS \"&Init!$C$9","v":"Above RHWM Not Served with LS 2020"},{"$f":"\"Above RHWM Not Served with LS \"&Init!$C$9+1","v":"Above RHWM Not Served with LS 2021"},{"$f":"\"Above RHWM Load Served at the LS rate \"&Init!$C$9","v":"Above RHWM Load Served at the LS rate 2020"},{"$f":"\"Above RHWM Load Served at the LS rate \"&Init!$C$9+1","v":"Above RHWM Load Served at the LS rate 2021"},{"$f":"\"Total Vintage \"&Init!$C$9","v":"Total Vintage 2020"},{"$f":"\"Total Vintage \"&Init!$C$9+1","v":"Total Vintage 2021"},{"$f":"\"Remaining Above RHWM \"&Init!$C$9","v":"Remaining Above RHWM 2020"},{"$f":"\"Remaining Above RHWM \"&Init!$C$9+1","v":"Remaining Above RHWM 2021"},{"$f":"\"TOCA \"&Init!$C$9","v":"TOCA 2020"},{"$f":"\"TOCA \"&Init!$C$9+1","v":"TOCA 2021"},{"$f":"\"Slice% \"&Init!$C$9","v":"Slice% 2020"},{"$f":"\"Non-slice TOCA \"&Init!$C$9","v":"Non-slice TOCA 2020"},{"$f":"\"Non-slice TOCA \"&Init!$C$9+1","v":"Non-slice TOCA 2021"},"Avg Non-Slice\nTOCA",{"$f":"\"T1 Percentage \"&Init!$C$9","v":"T1 Percentage 2020"},{"$f":"\"T1 Percentage \"&Init!$C$9+1","v":"T1 Percentage 2021"},{"$f":"\"LDD adjTRL/RHWM \"&Init!$C$9","v":"LDD adjTRL/RHWM 2020"},{"$f":"\"LDD adjTRL/RHWM \"&Init!$C$9+1","v":"LDD adjTRL/RHWM 2021"},{"$f":"\"Applicable LDD \"&Init!$C$9","v":"Applicable LDD 2020"},{"$f":"\"Applicable LDD \"&Init!$C$9+1","v":"Applicable LDD 2021"},{"$f":"\"Election \"&Init!$C$9","v":"Election 2020"},{"$f":"\"Election \"&Init!$C$9+1","v":"Election 2021"},{"$f":"\"Amount \"&Init!$C$9","v":"Amount 2020"},{"$f":"\"Amount \"&Init!$C$9+1","v":"Amount 2021"},{"$f":"\"Tier 2 Amounts \"&Init!$C$9","v":"Tier 2 Amounts 2020"},{"$f":"\"Tier 2 Amounts \"&Init!$C$9+1","v":"Tier 2 Amounts 2021"},{"$f":"\"New Resource aMW \"&Init!$C$9","v":"New Resource aMW 2020"},{"$f":"\"New Resource aMW \"&Init!$C$9+1","v":"New Resource aMW 2021"},{"$f":"\"Remarketing \"&Init!$C$9","v":"Remarketing 2020"},{"$f":"\"Remarketing \"&Init!$C$9+1","v":"Remarketing 2021"},{"$f":"\"T2 Remarketing \"&Init!$C$9","v":"T2 Remarketing 2020"},{"$f":"\"T2 Remarketing \"&Init!$C$9+1","v":"T2 Remarketing 2021"},{"$f":"\"NR Remarketing \"&Init!$C$9","v":"NR Remarketing 2020"},{"$f":"\"NR Remarketing \"&Init!$C$9+1","v":"NR Remarketing 2021"},{"$f":"\"Forecast Net Requirement \"&Init!C9","v":"Forecast Net Requirement 2020"},{"$f":"\"Forecast Net Requirement \"&Init!C9+1","v":"Forecast Net Requirement 2021"},"Rounddown"]
[null,10005,"Alder Mutual",{"$f":"+IF(E4=0,1,0)","v":1},{"$f":"+VLOOKUP($B4,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":0.55600000000000005},{"$f":"+$F4+VLOOKUP($B4,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":0.55600000000000005},{"$f":"ROUND(VLOOKUP($B4,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":0.61099999999999999},{"$f":"ROUND(VLOOKUP($B4,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":0.61599999999999999},{"$f":"ROUND(VLOOKUP($B4,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B4,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B4,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B4,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B4,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B4,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L4*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M4*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S5=0),ROUND(VLOOKUP($B4,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B4=10298,SUMPRODUCT(P3:P$4,$E3:$E$4),ROUND(H4-L4-J4,3))),0)","v":0.54400000000000004},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S5=0),ROUND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B4=10298,SUMPRODUCT(Q3:Q$4,$E3:$E$4),ROUND(I4-M4-K4,3))),0)","v":0.54500000000000004},{"$f":"+P4*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":4778.4960000000001},{"$f":"+Q4*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":4774.2000000000007},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B4=10298,SUMPRODUCT($E3:$E$4,T3:T$4),ROUND(RT1SC!$J$10*(G4/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":0.54500000000000004},{"$f":"+T4*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":4787.2800000000007},{"$f":"+T4*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":4774.2000000000007},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B4=10298,SUMPRODUCT(W3:W$4,$E3:$E$4),ROUND(MAX(P4-$T4,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B4=10298,SUMPRODUCT(X3:X$4,$E3:$E$4),ROUND(MAX(Q4-$T4,0),3)))","v":0},{"$f":"IF($E4=1,W4,IF(AND((AC4+AY4)=0,W4<1),0,IF(AND((AC4+AY4)>0,W4<1),MIN(AC4+AY4,W4),IF(W4<1,0,W4))))","v":0},{"$f":"IF($E4=1,X4,IF(AND((AD4+AZ4)=0,X4<1),0,IF(AND((AD4+AZ4)>0,X4<1),MIN(AD4+AZ4,X4),IF(X4<1,0,X4))))","v":0},{"$f":"+IF(AND(W4<1,Y4=0),W4,0)","v":0},{"$f":"+IF(AND(X4<1,Z4=0),X4,0)","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"MAX(Y4-AC4,0)","v":0},{"$f":"MAX(Z4-AD4,0)","v":0},{"$f":"IF($B4=10298,ROUND(SUMPRODUCT($E3:$E$4,AG3:AG$4),7),ROUND(MIN(P4,$T4)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.7399999999999998E-5},{"$f":"IF($B4=10298,ROUND(SUMPRODUCT($E3:$E$4,AH3:AH$4),7),ROUND(MIN(Q4,$T4)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.7600000000000002E-5},{"$f":"ROUND(VLOOKUP($B4,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},{"$f":"+AG4-$AI4","v":7.7399999999999998E-5},{"$f":"+AH4-$AI4","v":7.7600000000000002E-5},{"$f":"+AVERAGE(AJ4:AK4)","v":7.75E-5},{"$f":"+IF($B4=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG4*RT1SC!$J$10+L4)/(H4-J4))))","v":0.9994434352941175},{"$f":"+IF($B4=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH4*RT1SC!$J$10+M4)/(I4-K4))))","v":1},{"$f":"MAX(P4/$T4,1)","v":1},{"$f":"MAX(Q4/$T4,1)","v":1},{"$f":"+VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO4","v":3.5000000000000003E-2},{"$f":"+VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP4","v":3.5000000000000003E-2},{"$f":"+VLOOKUP($B4,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B4,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B4,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"IF($E4=1,0,ROUND(AC4+IF(AS4=1,MAX(0,Y4-AC4),IF(AS4=4,0,IF(AS4=2,MIN(AU4,MAX(Y4-AC4,0)),IF(AND(AS4=3,$BI4=0),MAX((Y4-AC4-AU4),0),IF(AND(AS4=3,$BI4=1),MAX(MAX(TRUNC(Y4-AC4-AY4),0)-(AU4-AY4),0)+MAX(MAX(Y4-AC4-AY4,0)-MAX(TRUNC(Y4-AC4-AY4),0),0)))))),3))","v":0},{"$f":"IF($E4=1,0,ROUND(AD4+IF(AT4=1,MAX(0,Z4-AD4),IF(AT4=4,0,IF(AT4=2,MIN(AV4,MAX(Z4-AD4,0)),IF(AND(AT4=3,$BI4=0),MAX((Z4-AD4-AV4),0),IF(AND(AT4=3,$BI4=1),MAX(MAX(TRUNC(Z4-AD4-AZ4),0)-(AV4-AZ4),0)+MAX(MAX(Z4-AD4-AZ4,0)-MAX(TRUNC(Z4-AD4-AZ4),0),0)))))),3))","v":0},{"$f":"ROUND((VLOOKUP($B4,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B4,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"MIN(W4-AW4-AY4,0)","v":0},{"$f":"MIN(X4-AX4-AZ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$S,3,FALSE)=0,BA4-BE4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$S,3,FALSE)=0,BB4-BF4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$S,3,FALSE)=0,MIN(BA4+AW4,0),0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$S,3,FALSE)=0,MIN(BB4+AX4,0),0)","v":0},{"$f":"ROUND(AG4*RT1SC!$J$10+AW4+AA4+BC4,3)","v":0.54400000000000004},{"$f":"ROUND(AH4*RT1SC!$J$10+AX4+AB4+BD4,3)","v":0.54500000000000004},{"$f":"+VLOOKUP($B4,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(E5=0,1,0)","v":1},{"$f":"+VLOOKUP($B5,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":0.58199999999999996},{"$f":"+$F5+VLOOKUP($B5,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":0.58199999999999996},{"$f":"ROUND(VLOOKUP($B5,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":0.62},{"$f":"ROUND(VLOOKUP($B5,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":0.626},{"$f":"ROUND(VLOOKUP($B5,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B5,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B5,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B5,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B5,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B5,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L5*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M5*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S6=0),ROUND(VLOOKUP($B5,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B5=10298,SUMPRODUCT(P4:P$4,$E4:$E$4),ROUND(H5-L5-J5,3))),0)","v":0.66700000000000004},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S6=0),ROUND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B5=10298,SUMPRODUCT(Q4:Q$4,$E4:$E$4),ROUND(I5-M5-K5,3))),0)","v":0.67},{"$f":"+P5*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":5858.9279999999999},{"$f":"+Q5*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":5869.2000000000007},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B5=10298,SUMPRODUCT($E4:$E$4,T4:T$4),ROUND(RT1SC!$J$10*(G5/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":0.56999999999999995},{"$f":"+T5*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":5006.8799999999992},{"$f":"+T5*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":4993.2},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B5=10298,SUMPRODUCT(W4:W$4,$E4:$E$4),ROUND(MAX(P5-$T5,0),3)))","v":9.7000000000000003E-2},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B5=10298,SUMPRODUCT(X4:X$4,$E4:$E$4),ROUND(MAX(Q5-$T5,0),3)))","v":0.1},0,0,{"$f":"+IF(AND(W5<1,Y5=0),W5,0)","v":9.7000000000000003E-2},{"$f":"+IF(AND(X5<1,Z5=0),X5,0)","v":0.1},{"$f":"+VLOOKUP($B5,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"MAX(Y5-AC5,0)","v":0},{"$f":"MAX(Z5-AD5,0)","v":0},{"$f":"IF($B5=10298,ROUND(SUMPRODUCT($E4:$E$4,AG4:AG$4),7),ROUND(MIN(P5,$T5)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.1100000000000006E-5},{"$f":"IF($B5=10298,ROUND(SUMPRODUCT($E4:$E$4,AH4:AH$4),7),ROUND(MIN(Q5,$T5)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.1100000000000006E-5},{"$f":"ROUND(VLOOKUP($B5,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},{"$f":"+AG5-$AI5","v":8.1100000000000006E-5},8.1100000000000006E-5,{"$f":"+AVERAGE(AJ5:AK5)","v":8.1100000000000006E-5},{"$f":"+IF($B5=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG5*RT1SC!$J$10+L5)/(H5-J5))))","v":0.85410483238380819},{"$f":"+IF($B5=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH5*RT1SC!$J$10+M5)/(I5-K5))))","v":0.85028048238805976},{"$f":"MAX(P5/$T5,1)","v":1.1701754385964913},1.1754385964912282,{"$f":"+VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO5","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP5","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B5,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B5,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B5,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B5,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"MIN(W5-AW5-AY5,0)","v":0},0,{"$f":"IF(VLOOKUP($B5,Init!$Q:$S,3,FALSE)=0,BA5-BE5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$S,3,FALSE)=0,BB5-BF5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$S,3,FALSE)=0,MIN(BA5+AW5,0),0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$S,3,FALSE)=0,MIN(BB5+AX5,0),0)","v":0},{"$f":"ROUND(AG5*RT1SC!$J$10+AW5+AA5+BC5,3)","v":0.66700000000000004},{"$f":"ROUND(AH5*RT1SC!$J$10+AX5+AB5+BD5,3)","v":0.67},{"$f":"+VLOOKUP($B5,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",1,{"$f":"+VLOOKUP($B6,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":204.28200000000001},{"$f":"+$F6+VLOOKUP($B6,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":204.28200000000001},{"$f":"ROUND(VLOOKUP($B6,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":205.64},{"$f":"ROUND(VLOOKUP($B6,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":206.59},{"$f":"ROUND(VLOOKUP($B6,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B6,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B6,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B6,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0.91800000000000004},{"$f":"ROUND((VLOOKUP($B6,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B6,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0.91900000000000004},{"$f":"+L6*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":8063.7120000000004},{"$f":"+M6*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":8050.4400000000005},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S7=0),ROUND(VLOOKUP($B6,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B6=10298,SUMPRODUCT(P$4:P5,$E$4:$E5),ROUND(H6-L6-J6,3))),0)","v":204.72200000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S7=0),ROUND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B6=10298,SUMPRODUCT(Q$4:Q5,$E$4:$E5),ROUND(I6-M6-K6,3))),0)","v":205.67099999999999},{"$f":"+P6*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":1798278.0480000002},{"$f":"+Q6*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":1801677.96},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B6=10298,SUMPRODUCT($E$4:$E5,T$4:T5),ROUND(RT1SC!$J$10*(G6/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":200.214},{"$f":"+T6*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":1758679.7760000001},{"$f":"+T6*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":1753874.64},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B6=10298,SUMPRODUCT(W$4:W5,$E$4:$E5),ROUND(MAX(P6-$T6,0),3)))","v":5.4550000000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B6=10298,SUMPRODUCT(X$4:X5,$E$4:$E5),ROUND(MAX(Q6-$T6,0),3)))","v":6.306},5.4550000000000001,6.306,0,0,{"$f":"+VLOOKUP($B6,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"MAX(Y6-AC6,0)","v":5.4550000000000001},6.306,{"$f":"IF($B6=10298,ROUND(SUMPRODUCT($E$4:$E5,AG$4:AG5),7),ROUND(MIN(P6,$T6)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8502199999999998E-2},{"$f":"IF($B6=10298,ROUND(SUMPRODUCT($E$4:$E5,AH$4:AH5),7),ROUND(MIN(Q6,$T6)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8502199999999998E-2},{"$f":"ROUND(VLOOKUP($B6,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":1.3679200000000001E-2},1.4822999999999998E-2,1.4822999999999998E-2,1.4822999999999998E-2,{"$f":"+IF($B6=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG6*RT1SC!$J$10+L6)/(H6-J6))))","v":0.97359488218716572},{"$f":"+IF($B6=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH6*RT1SC!$J$10+M6)/(I6-K6))))","v":0.9696009232902203},1.0225159079784631,1.0272558362552069,{"$f":"+VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO6","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP6","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":4},{"$f":"+VLOOKUP($B6,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":4},{"$f":"+VLOOKUP($B6,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B6,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B6,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B6,Init!$Q:$S,3,FALSE)=0,BA6-BE6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$S,3,FALSE)=0,BB6-BF6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$S,3,FALSE)=0,MIN(BA6+AW6,0),0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$S,3,FALSE)=0,MIN(BB6+AX6,0),0)","v":0},{"$f":"ROUND(AG6*RT1SC!$J$10+AW6+AA6+BC6,3)","v":200.214},{"$f":"ROUND(AH6*RT1SC!$J$10+AX6+AB6+BD6,3)","v":200.214},{"$f":"+VLOOKUP($B6,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",1,{"$f":"+VLOOKUP($B7,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B7,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":60.548999999999999},{"$f":"+$F7+VLOOKUP($B7,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":60.548999999999999},{"$f":"ROUND(VLOOKUP($B7,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":68.400999999999996},{"$f":"ROUND(VLOOKUP($B7,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":69.936000000000007},{"$f":"ROUND(VLOOKUP($B7,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B7,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B7,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B7,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B7,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B7,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L7*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M7*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S8=0),ROUND(VLOOKUP($B7,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B7=10298,SUMPRODUCT(P$4:P6,$E$4:$E6),ROUND(H7-L7-J7,3))),0)","v":66.507999999999996},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S8=0),ROUND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B7=10298,SUMPRODUCT(Q$4:Q6,$E$4:$E6),ROUND(I7-M7-K7,3))),0)","v":67.372},{"$f":"+P7*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":584206.272},{"$f":"+Q7*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":590178.72},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B7=10298,SUMPRODUCT($E$4:$E6,T$4:T6),ROUND(RT1SC!$J$10*(G7/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":59.343000000000004},{"$f":"+T7*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":521268.91200000001},{"$f":"+T7*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":519844.68000000005},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B7=10298,SUMPRODUCT(W$4:W6,$E$4:$E6),ROUND(MAX(P7-$T7,0),3)))","v":7.165},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B7=10298,SUMPRODUCT(X$4:X6,$E$4:$E6),ROUND(MAX(Q7-$T7,0),3)))","v":8.0289999999999999},7.165,8.0289999999999999,0,0,{"$f":"+VLOOKUP($B7,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},7.165,8.0289999999999999,{"$f":"IF($B7=10298,ROUND(SUMPRODUCT($E$4:$E6,AG$4:AG6),7),ROUND(MIN(P7,$T7)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.4480000000000006E-3},{"$f":"IF($B7=10298,ROUND(SUMPRODUCT($E$4:$E6,AH$4:AH6),7),ROUND(MIN(Q7,$T7)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.4480000000000006E-3},{"$f":"ROUND(VLOOKUP($B7,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},8.4480000000000006E-3,8.4480000000000006E-3,8.4480000000000006E-3,{"$f":"+IF($B7=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG7*RT1SC!$J$10+L7)/(H7-J7))))","v":0.892269762675167},{"$f":"+IF($B7=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH7*RT1SC!$J$10+M7)/(I7-K7))))","v":0.88082701086504789},1.1207387560453632,1.1352981817569048,{"$f":"+VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO7","v":6.7244325362721805E-2},{"$f":"+VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP7","v":6.8117890905414286E-2},{"$f":"+VLOOKUP($B7,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B7,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B7,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},7.165,8.0289999999999999,{"$f":"ROUND((VLOOKUP($B7,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B7,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B7,Init!$Q:$S,3,FALSE)=0,BA7-BE7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$S,3,FALSE)=0,BB7-BF7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$S,3,FALSE)=0,MIN(BA7+AW7,0),0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$S,3,FALSE)=0,MIN(BB7+AX7,0),0)","v":0},{"$f":"ROUND(AG7*RT1SC!$J$10+AW7+AA7+BC7,3)","v":66.507999999999996},{"$f":"ROUND(AH7*RT1SC!$J$10+AX7+AB7+BD7,3)","v":67.372},{"$f":"+VLOOKUP($B7,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",1,{"$f":"+VLOOKUP($B8,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B8,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":62.106999999999999},{"$f":"+$F8+VLOOKUP($B8,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":62.106999999999999},{"$f":"ROUND(VLOOKUP($B8,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":65.198999999999998},{"$f":"ROUND(VLOOKUP($B8,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":65.771000000000001},{"$f":"ROUND(VLOOKUP($B8,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B8,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B8,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B8,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B8,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B8,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L8*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M8*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S9=0),ROUND(VLOOKUP($B8,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B8=10298,SUMPRODUCT(P$4:P7,$E$4:$E7),ROUND(H8-L8-J8,3))),0)","v":65.198999999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S9=0),ROUND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B8=10298,SUMPRODUCT(Q$4:Q7,$E$4:$E7),ROUND(I8-M8-K8,3))),0)","v":65.771000000000001},{"$f":"+P8*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":572708.01599999995},{"$f":"+Q8*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":576153.96},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B8,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B8=10298,SUMPRODUCT($E$4:$E7,T$4:T7),ROUND(RT1SC!$J$10*(G8/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":60.87},{"$f":"+T8*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":534682.07999999996},{"$f":"+T8*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":533221.19999999995},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B8,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B8=10298,SUMPRODUCT(W$4:W7,$E$4:$E7),ROUND(MAX(P8-$T8,0),3)))","v":4.3289999999999997},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B8,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B8=10298,SUMPRODUCT(X$4:X7,$E$4:$E7),ROUND(MAX(Q8-$T8,0),3)))","v":4.9009999999999998},4.3289999999999997,4.9009999999999998,0,0,{"$f":"+VLOOKUP($B8,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},4.3289999999999997,4.9009999999999998,{"$f":"IF($B8=10298,ROUND(SUMPRODUCT($E$4:$E7,AG$4:AG7),7),ROUND(MIN(P8,$T8)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.6654000000000002E-3},{"$f":"IF($B8=10298,ROUND(SUMPRODUCT($E$4:$E7,AH$4:AH7),7),ROUND(MIN(Q8,$T8)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.6654000000000002E-3},{"$f":"ROUND(VLOOKUP($B8,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},8.6654000000000002E-3,8.6654000000000002E-3,8.6654000000000002E-3,{"$f":"+IF($B8=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B8,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG8*RT1SC!$J$10+L8)/(H8-J8))))","v":0.93360644004969406},{"$f":"+IF($B8=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B8,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH8*RT1SC!$J$10+M8)/(I8-K8))))","v":0.9254870122820088},1.0711187777230162,1.0805158534581896,{"$f":"+VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO8","v":7.4978314440611149E-2},{"$f":"+VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP8","v":7.5636109742073271E-2},{"$f":"+VLOOKUP($B8,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B8,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B8,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":24},{"$f":"+VLOOKUP($B8,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":25},{"$f":"IF($E8=1,0,ROUND(AC8+IF(AS8=1,MAX(0,Y8-AC8),IF(AS8=4,0,IF(AS8=2,MIN(AU8,MAX(Y8-AC8,0)),IF(AND(AS8=3,$BI8=0),MAX((Y8-AC8-AU8),0),IF(AND(AS8=3,$BI8=1),MAX(MAX(TRUNC(Y8-AC8-AY8),0)-(AU8-AY8),0)+MAX(MAX(Y8-AC8-AY8,0)-MAX(TRUNC(Y8-AC8-AY8),0),0)))))),3))","v":0.32900000000000001},0.90100000000000002,{"$f":"ROUND((VLOOKUP($B8,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B8,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B8,Init!$Q:$S,3,FALSE)=0,BA8-BE8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$S,3,FALSE)=0,BB8-BF8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$S,3,FALSE)=0,MIN(BA8+AW8,0),0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$S,3,FALSE)=0,MIN(BB8+AX8,0),0)","v":0},{"$f":"ROUND(AG8*RT1SC!$J$10+AW8+AA8+BC8,3)","v":61.198999999999998},{"$f":"ROUND(AH8*RT1SC!$J$10+AX8+AB8+BD8,3)","v":61.771000000000001},{"$f":"+VLOOKUP($B8,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":1}]
[null,10029,"Blachly Lane Elec Coop",0,{"$f":"+VLOOKUP($B9,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B9,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":17.879000000000001},{"$f":"+$F9+VLOOKUP($B9,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":17.879000000000001},{"$f":"ROUND(VLOOKUP($B9,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":21.452000000000002},{"$f":"ROUND(VLOOKUP($B9,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":21.47},{"$f":"ROUND(VLOOKUP($B9,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B9,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B9,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B9,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B9,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B9,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L9*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M9*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S10=0),ROUND(VLOOKUP($B9,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B9=10298,SUMPRODUCT(P$4:P8,$E$4:$E8),ROUND(H9-L9-J9,3))),0)","v":21.166},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S10=0),ROUND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B9=10298,SUMPRODUCT(Q$4:Q8,$E$4:$E8),ROUND(I9-M9-K9,3))),0)","v":21.178000000000001},{"$f":"+P9*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":185922.144},{"$f":"+Q9*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":185519.28},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B9,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B9=10298,SUMPRODUCT($E$4:$E8,T$4:T8),ROUND(RT1SC!$J$10*(G9/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":17.523},{"$f":"+T9*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":153922.03200000001},{"$f":"+T9*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":153501.48000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B9,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B9=10298,SUMPRODUCT(W$4:W8,$E$4:$E8),ROUND(MAX(P9-$T9,0),3)))","v":3.6429999999999998},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B9,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B9=10298,SUMPRODUCT(X$4:X8,$E$4:$E8),ROUND(MAX(Q9-$T9,0),3)))","v":3.6549999999999998},3.6429999999999998,3.6549999999999998,0,0,{"$f":"+VLOOKUP($B9,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},3.6429999999999998,3.6549999999999998,{"$f":"IF($B9=10298,ROUND(SUMPRODUCT($E$4:$E8,AG$4:AG8),7),ROUND(MIN(P9,$T9)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.4945000000000002E-3},{"$f":"IF($B9=10298,ROUND(SUMPRODUCT($E$4:$E8,AH$4:AH8),7),ROUND(MIN(Q9,$T9)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.4945000000000002E-3},{"$f":"ROUND(VLOOKUP($B9,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.4945000000000002E-3,2.4945000000000002E-3,2.4945000000000002E-3,{"$f":"+IF($B9=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B9,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG9*RT1SC!$J$10+L9)/(H9-J9))))","v":0.82786757932533317},{"$f":"+IF($B9=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B9,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH9*RT1SC!$J$10+M9)/(I9-K9))))","v":0.82739848824251583},1.2078981909490385,1.2085830051931747,{"$f":"+VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO9","v":7.2473891456942302E-2},{"$f":"+VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP9","v":7.2514980311590482E-2},{"$f":"+VLOOKUP($B9,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B9,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B9,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B9,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B9,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B9,Init!$Q:$S,3,FALSE)=0,BA9-BE9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$S,3,FALSE)=0,BB9-BF9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$S,3,FALSE)=0,MIN(BA9+AW9,0),0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$S,3,FALSE)=0,MIN(BB9+AX9,0),0)","v":0},{"$f":"ROUND(AG9*RT1SC!$J$10+AW9+AA9+BC9,3)","v":17.523},{"$f":"ROUND(AH9*RT1SC!$J$10+AX9+AB9+BD9,3)","v":17.523},{"$f":"+VLOOKUP($B9,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10044,"Canby, City of",1,{"$f":"+VLOOKUP($B10,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B10,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":20.611999999999998},{"$f":"+$F10+VLOOKUP($B10,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":20.611999999999998},{"$f":"ROUND(VLOOKUP($B10,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":20.716000000000001},{"$f":"ROUND(VLOOKUP($B10,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":20.834},{"$f":"ROUND(VLOOKUP($B10,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B10,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B10,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B10,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B10,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B10,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L10*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M10*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S11=0),ROUND(VLOOKUP($B10,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B10=10298,SUMPRODUCT(P$4:P9,$E$4:$E9),ROUND(H10-L10-J10,3))),0)","v":20.77},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S11=0),ROUND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B10=10298,SUMPRODUCT(Q$4:Q9,$E$4:$E9),ROUND(I10-M10-K10,3))),0)","v":20.893000000000001},{"$f":"+P10*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":182443.68},{"$f":"+Q10*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":183022.68},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B10,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B10=10298,SUMPRODUCT($E$4:$E9,T$4:T9),ROUND(RT1SC!$J$10*(G10/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":20.202000000000002},{"$f":"+T10*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":177454.36800000002},{"$f":"+T10*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":176969.52000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B10,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B10=10298,SUMPRODUCT(W$4:W9,$E$4:$E9),ROUND(MAX(P10-$T10,0),3)))","v":0.56799999999999995},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B10,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B10=10298,SUMPRODUCT(X$4:X9,$E$4:$E9),ROUND(MAX(Q10-$T10,0),3)))","v":0.69099999999999995},0,0,0.56799999999999995,0.69099999999999995,{"$f":"+VLOOKUP($B10,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B10=10298,ROUND(SUMPRODUCT($E$4:$E9,AG$4:AG9),7),ROUND(MIN(P10,$T10)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8758999999999998E-3},{"$f":"IF($B10=10298,ROUND(SUMPRODUCT($E$4:$E9,AH$4:AH9),7),ROUND(MIN(Q10,$T10)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8758999999999998E-3},{"$f":"ROUND(VLOOKUP($B10,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.8758999999999998E-3,2.8758999999999998E-3,2.8758999999999998E-3,{"$f":"+IF($B10=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B10,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG10*RT1SC!$J$10+L10)/(H10-J10))))","v":0.97264294948483376},{"$f":"+IF($B10=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B10,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH10*RT1SC!$J$10+M10)/(I10-K10))))","v":0.96691686501699114},1.028116028116028,1.0342045342045341,{"$f":"+VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO10","v":0},{"$f":"+VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP10","v":0},{"$f":"+VLOOKUP($B10,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B10,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B10,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B10,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B10,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B10,Init!$Q:$S,3,FALSE)=0,BA10-BE10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$S,3,FALSE)=0,BB10-BF10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$S,3,FALSE)=0,MIN(BA10+AW10,0),0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$S,3,FALSE)=0,MIN(BB10+AX10,0),0)","v":0},{"$f":"ROUND(AG10*RT1SC!$J$10+AW10+AA10+BC10,3)","v":20.77},{"$f":"ROUND(AH10*RT1SC!$J$10+AX10+AB10+BD10,3)","v":20.893000000000001},{"$f":"+VLOOKUP($B10,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",0,{"$f":"+VLOOKUP($B11,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B11,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":83.072000000000003},{"$f":"+$F11+VLOOKUP($B11,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":83.072000000000003},{"$f":"ROUND(VLOOKUP($B11,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":92.531000000000006},{"$f":"ROUND(VLOOKUP($B11,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":94.241},{"$f":"ROUND(VLOOKUP($B11,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B11,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B11,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B11,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B11,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B11,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L11*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M11*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S12=0),ROUND(VLOOKUP($B11,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B11=10298,SUMPRODUCT(P$4:P10,$E$4:$E10),ROUND(H11-L11-J11,3))),0)","v":90.593999999999994},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S12=0),ROUND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B11=10298,SUMPRODUCT(Q$4:Q10,$E$4:$E10),ROUND(I11-M11-K11,3))),0)","v":92.031000000000006},{"$f":"+P11*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":795777.696},{"$f":"+Q11*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":806191.56},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B11,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B11=10298,SUMPRODUCT($E$4:$E10,T$4:T10),ROUND(RT1SC!$J$10*(G11/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":81.418000000000006},{"$f":"+T11*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":715175.71200000006},{"$f":"+T11*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":713221.68},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B11,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B11=10298,SUMPRODUCT(W$4:W10,$E$4:$E10),ROUND(MAX(P11-$T11,0),3)))","v":9.1760000000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B11,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B11=10298,SUMPRODUCT(X$4:X10,$E$4:$E10),ROUND(MAX(Q11-$T11,0),3)))","v":10.613},9.1760000000000002,10.613,0,0,{"$f":"+VLOOKUP($B11,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},9.1760000000000002,10.613,{"$f":"IF($B11=10298,ROUND(SUMPRODUCT($E$4:$E10,AG$4:AG10),7),ROUND(MIN(P11,$T11)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.15906E-2},{"$f":"IF($B11=10298,ROUND(SUMPRODUCT($E$4:$E10,AH$4:AH10),7),ROUND(MIN(Q11,$T11)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.15906E-2},{"$f":"ROUND(VLOOKUP($B11,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},1.15906E-2,1.15906E-2,1.15906E-2,{"$f":"+IF($B11=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B11,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG11*RT1SC!$J$10+L11)/(H11-J11))))","v":0.8987163475197032},{"$f":"+IF($B11=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B11,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH11*RT1SC!$J$10+M11)/(I11-K11))))","v":0.88468351737132034},1.1127023508315113,1.130352010611904,{"$f":"+VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO11","v":7.2325652804048235E-2},{"$f":"+VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP11","v":7.347288068977377E-2},{"$f":"+VLOOKUP($B11,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B11,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B11,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B11,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B11,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B11,Init!$Q:$S,3,FALSE)=0,BA11-BE11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$S,3,FALSE)=0,BB11-BF11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$S,3,FALSE)=0,MIN(BA11+AW11,0),0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$S,3,FALSE)=0,MIN(BB11+AX11,0),0)","v":0},{"$f":"ROUND(AG11*RT1SC!$J$10+AW11+AA11+BC11,3)","v":81.418000000000006},{"$f":"ROUND(AH11*RT1SC!$J$10+AX11+AB11+BD11,3)","v":81.418000000000006},{"$f":"+VLOOKUP($B11,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",1,{"$f":"+VLOOKUP($B12,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B12,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":159.01},{"$f":"+$F12+VLOOKUP($B12,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":159.01},{"$f":"ROUND(VLOOKUP($B12,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":152.65299999999999},{"$f":"ROUND(VLOOKUP($B12,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":153.00299999999999},{"$f":"ROUND(VLOOKUP($B12,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B12,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B12,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B12,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B12,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B12,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L12*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M12*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S13=0),ROUND(VLOOKUP($B12,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B12=10298,SUMPRODUCT(P$4:P11,$E$4:$E11),ROUND(H12-L12-J12,3))),0)","v":154.20099999999999},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S13=0),ROUND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B12=10298,SUMPRODUCT(Q$4:Q11,$E$4:$E11),ROUND(I12-M12-K12,3))),0)","v":154.536},{"$f":"+P12*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":1354501.584},{"$f":"+Q12*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":1353735.36},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B12,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B12=10298,SUMPRODUCT($E$4:$E11,T$4:T11),ROUND(RT1SC!$J$10*(G12/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":155.84299999999999},{"$f":"+T12*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":1368924.912},{"$f":"+T12*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":1365184.68},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B12,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B12=10298,SUMPRODUCT(W$4:W11,$E$4:$E11),ROUND(MAX(P12-$T12,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B12,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B12=10298,SUMPRODUCT(X$4:X11,$E$4:$E11),ROUND(MAX(Q12-$T12,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B12,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B12=10298,ROUND(SUMPRODUCT($E$4:$E11,AG$4:AG11),7),ROUND(MIN(P12,$T12)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.19518E-2},{"$f":"IF($B12=10298,ROUND(SUMPRODUCT($E$4:$E11,AH$4:AH11),7),ROUND(MIN(Q12,$T12)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.1999500000000002E-2},{"$f":"ROUND(VLOOKUP($B12,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.19518E-2,2.1999500000000002E-2,2.1975649999999999E-2,{"$f":"+IF($B12=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B12,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG12*RT1SC!$J$10+L12)/(H12-J12))))","v":0.99999794113916252},{"$f":"+IF($B12=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B12,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH12*RT1SC!$J$10+M12)/(I12-K12))))","v":0.99999839353936948},1,1,{"$f":"+VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO12","v":0},{"$f":"+VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP12","v":0},{"$f":"+VLOOKUP($B12,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B12,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B12,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":9},{"$f":"+VLOOKUP($B12,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":9},0,0,{"$f":"ROUND((VLOOKUP($B12,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B12,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B12,Init!$Q:$S,3,FALSE)=0,BA12-BE12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$S,3,FALSE)=0,BB12-BF12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$S,3,FALSE)=0,MIN(BA12+AW12,0),0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$S,3,FALSE)=0,MIN(BB12+AX12,0),0)","v":0},{"$f":"ROUND(AG12*RT1SC!$J$10+AW12+AA12+BC12,3)","v":154.20099999999999},{"$f":"ROUND(AH12*RT1SC!$J$10+AX12+AB12+BD12,3)","v":154.536},{"$f":"+VLOOKUP($B12,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":1}]
[null,10055,"Albion, City of",1,{"$f":"+VLOOKUP($B13,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B13,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":0.40400000000000003},{"$f":"+$F13+VLOOKUP($B13,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":0.40400000000000003},{"$f":"ROUND(VLOOKUP($B13,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":0.38600000000000001},{"$f":"ROUND(VLOOKUP($B13,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":0.38600000000000001},{"$f":"ROUND(VLOOKUP($B13,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B13,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B13,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B13,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B13,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B13,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L13*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M13*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S14=0),ROUND(VLOOKUP($B13,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B13=10298,SUMPRODUCT(P$4:P12,$E$4:$E12),ROUND(H13-L13-J13,3))),0)","v":0.38500000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S14=0),ROUND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B13=10298,SUMPRODUCT(Q$4:Q12,$E$4:$E12),ROUND(I13-M13-K13,3))),0)","v":0.38500000000000001},{"$f":"+P13*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":3381.84},{"$f":"+Q13*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":3372.6},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B13,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B13=10298,SUMPRODUCT($E$4:$E12,T$4:T12),ROUND(RT1SC!$J$10*(G13/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":0.39600000000000002},{"$f":"+T13*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":3478.4639999999999},{"$f":"+T13*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":3468.96},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B13,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B13=10298,SUMPRODUCT(W$4:W12,$E$4:$E12),ROUND(MAX(P13-$T13,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B13,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B13=10298,SUMPRODUCT(X$4:X12,$E$4:$E12),ROUND(MAX(Q13-$T13,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B13,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B13=10298,ROUND(SUMPRODUCT($E$4:$E12,AG$4:AG12),7),ROUND(MIN(P13,$T13)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":5.4799999999999997E-5},{"$f":"IF($B13=10298,ROUND(SUMPRODUCT($E$4:$E12,AH$4:AH12),7),ROUND(MIN(Q13,$T13)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":5.4799999999999997E-5},{"$f":"ROUND(VLOOKUP($B13,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},5.4799999999999997E-5,5.4799999999999997E-5,5.4799999999999997E-5,{"$f":"+IF($B13=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B13,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG13*RT1SC!$J$10+L13)/(H13-J13))))","v":0.99985261714285711},{"$f":"+IF($B13=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B13,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH13*RT1SC!$J$10+M13)/(I13-K13))))","v":0.99985261714285711},1,1,{"$f":"+VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO13","v":0},{"$f":"+VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP13","v":0},{"$f":"+VLOOKUP($B13,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B13,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B13,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B13,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B13,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B13,Init!$Q:$S,3,FALSE)=0,BA13-BE13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$S,3,FALSE)=0,BB13-BF13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$S,3,FALSE)=0,MIN(BA13+AW13,0),0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$S,3,FALSE)=0,MIN(BB13+AX13,0),0)","v":0},{"$f":"ROUND(AG13*RT1SC!$J$10+AW13+AA13+BC13,3)","v":0.38500000000000001},{"$f":"ROUND(AH13*RT1SC!$J$10+AX13+AB13+BD13,3)","v":0.38500000000000001},{"$f":"+VLOOKUP($B13,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",1,{"$f":"+VLOOKUP($B14,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B14,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":21.382999999999999},{"$f":"+$F14+VLOOKUP($B14,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":21.382999999999999},{"$f":"ROUND(VLOOKUP($B14,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":20.135000000000002},{"$f":"ROUND(VLOOKUP($B14,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":20.131},{"$f":"ROUND(VLOOKUP($B14,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B14,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B14,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B14,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0.158},{"$f":"ROUND((VLOOKUP($B14,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B14,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0.158},{"$f":"+L14*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":1387.8720000000001},{"$f":"+M14*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":1384.08},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S15=0),ROUND(VLOOKUP($B14,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B14=10298,SUMPRODUCT(P$4:P13,$E$4:$E13),ROUND(H14-L14-J14,3))),0)","v":19.991},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S15=0),ROUND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B14=10298,SUMPRODUCT(Q$4:Q13,$E$4:$E13),ROUND(I14-M14-K14,3))),0)","v":19.984000000000002},{"$f":"+P14*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":175600.94399999999},{"$f":"+Q14*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":175059.84000000003},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B14,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B14=10298,SUMPRODUCT($E$4:$E13,T$4:T13),ROUND(RT1SC!$J$10*(G14/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":20.957000000000001},{"$f":"+T14*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":184086.288},{"$f":"+T14*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":183583.32},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B14,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B14=10298,SUMPRODUCT(W$4:W13,$E$4:$E13),ROUND(MAX(P14-$T14,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B14,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B14=10298,SUMPRODUCT(X$4:X13,$E$4:$E13),ROUND(MAX(Q14-$T14,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B14,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B14=10298,ROUND(SUMPRODUCT($E$4:$E13,AG$4:AG13),7),ROUND(MIN(P14,$T14)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8459000000000002E-3},{"$f":"IF($B14=10298,ROUND(SUMPRODUCT($E$4:$E13,AH$4:AH13),7),ROUND(MIN(Q14,$T14)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8449E-3},{"$f":"ROUND(VLOOKUP($B14,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.8459000000000002E-3,2.8449E-3,2.8454000000000001E-3,{"$f":"+IF($B14=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B14,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG14*RT1SC!$J$10+L14)/(H14-J14))))","v":1},{"$f":"+IF($B14=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B14,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH14*RT1SC!$J$10+M14)/(I14-K14))))","v":1},1,1,{"$f":"+VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO14","v":0},{"$f":"+VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP14","v":0},{"$f":"+VLOOKUP($B14,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B14,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B14,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B14,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B14,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B14,Init!$Q:$S,3,FALSE)=0,BA14-BE14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$S,3,FALSE)=0,BB14-BF14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$S,3,FALSE)=0,MIN(BA14+AW14,0),0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$S,3,FALSE)=0,MIN(BB14+AX14,0),0)","v":0},{"$f":"ROUND(AG14*RT1SC!$J$10+AW14+AA14+BC14,3)","v":19.991},{"$f":"ROUND(AH14*RT1SC!$J$10+AX14+AB14+BD14,3)","v":19.984000000000002},{"$f":"+VLOOKUP($B14,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",1,{"$f":"+VLOOKUP($B15,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B15,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":7.7530000000000001},{"$f":"+$F15+VLOOKUP($B15,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":7.7530000000000001},{"$f":"ROUND(VLOOKUP($B15,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":7.6},{"$f":"ROUND(VLOOKUP($B15,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":7.63},{"$f":"ROUND(VLOOKUP($B15,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B15,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B15,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B15,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B15,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B15,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L15*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M15*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S16=0),ROUND(VLOOKUP($B15,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B15=10298,SUMPRODUCT(P$4:P14,$E$4:$E14),ROUND(H15-L15-J15,3))),0)","v":7.4640000000000004},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S16=0),ROUND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B15=10298,SUMPRODUCT(Q$4:Q14,$E$4:$E14),ROUND(I15-M15-K15,3))),0)","v":7.4790000000000001},{"$f":"+P15*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":65563.775999999998},{"$f":"+Q15*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":65516.04},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B15,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B15=10298,SUMPRODUCT($E$4:$E14,T$4:T14),ROUND(RT1SC!$J$10*(G15/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":7.5990000000000002},{"$f":"+T15*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":66749.615999999995},{"$f":"+T15*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":66567.240000000005},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B15,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B15=10298,SUMPRODUCT(W$4:W14,$E$4:$E14),ROUND(MAX(P15-$T15,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B15,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B15=10298,SUMPRODUCT(X$4:X14,$E$4:$E14),ROUND(MAX(Q15-$T15,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B15,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B15=10298,ROUND(SUMPRODUCT($E$4:$E14,AG$4:AG14),7),ROUND(MIN(P15,$T15)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.0625999999999999E-3},{"$f":"IF($B15=10298,ROUND(SUMPRODUCT($E$4:$E14,AH$4:AH14),7),ROUND(MIN(Q15,$T15)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.0647E-3},{"$f":"ROUND(VLOOKUP($B15,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},1.0625999999999999E-3,1.0647E-3,1.06365E-3,{"$f":"+IF($B15=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B15,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG15*RT1SC!$J$10+L15)/(H15-J15))))","v":1},{"$f":"+IF($B15=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B15,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH15*RT1SC!$J$10+M15)/(I15-K15))))","v":0.99999972274368232},1,1,{"$f":"+VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO15","v":0},{"$f":"+VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP15","v":0},{"$f":"+VLOOKUP($B15,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B15,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B15,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B15,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B15,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B15,Init!$Q:$S,3,FALSE)=0,BA15-BE15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$S,3,FALSE)=0,BB15-BF15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$S,3,FALSE)=0,MIN(BA15+AW15,0),0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$S,3,FALSE)=0,MIN(BB15+AX15,0),0)","v":0},{"$f":"ROUND(AG15*RT1SC!$J$10+AW15+AA15+BC15,3)","v":7.4640000000000004},{"$f":"ROUND(AH15*RT1SC!$J$10+AX15+AB15+BD15,3)","v":7.4790000000000001},{"$f":"+VLOOKUP($B15,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",1,{"$f":"+VLOOKUP($B17,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B17,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":5.399},{"$f":"+$F17+VLOOKUP($B17,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":5.399},{"$f":"ROUND(VLOOKUP($B17,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":8.8930000000000007},{"$f":"ROUND(VLOOKUP($B17,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":8.9849999999999994},{"$f":"ROUND(VLOOKUP($B17,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B17,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B17,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B17,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":1.8779999999999999},{"$f":"ROUND((VLOOKUP($B17,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B17,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":1.881},{"$f":"+L17*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":16496.351999999999},{"$f":"+M17*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":16477.560000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S18=0),ROUND(VLOOKUP($B17,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B17=10298,SUMPRODUCT(P$4:P16,$E$4:$E16),ROUND(H17-L17-J17,3))),0)","v":6.883},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S18=0),ROUND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B17=10298,SUMPRODUCT(Q$4:Q16,$E$4:$E16),ROUND(I17-M17-K17,3))),0)","v":6.93},{"$f":"+P17*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":60460.271999999997},{"$f":"+Q17*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":60706.799999999996},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B17,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B17=10298,SUMPRODUCT($E$4:$E16,T$4:T16),ROUND(RT1SC!$J$10*(G17/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":5.2910000000000004},{"$f":"+T17*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":46476.144},{"$f":"+T17*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":46349.16},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B17,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B17=10298,SUMPRODUCT(W$4:W16,$E$4:$E16),ROUND(MAX(P17-$T17,0),3)))","v":1.5920000000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B17,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B17=10298,SUMPRODUCT(X$4:X16,$E$4:$E16),ROUND(MAX(Q17-$T17,0),3)))","v":1.639},1.5920000000000001,1.639,0,0,{"$f":"+VLOOKUP($B17,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},1.5920000000000001,1.639,{"$f":"IF($B17=10298,ROUND(SUMPRODUCT($E$4:$E16,AG$4:AG16),7),ROUND(MIN(P17,$T17)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.5319999999999998E-4},{"$f":"IF($B17=10298,ROUND(SUMPRODUCT($E$4:$E16,AH$4:AH16),7),ROUND(MIN(Q17,$T17)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.5319999999999998E-4},{"$f":"ROUND(VLOOKUP($B17,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},7.5319999999999998E-4,7.5319999999999998E-4,7.5319999999999998E-4,{"$f":"+IF($B17=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B17,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG17*RT1SC!$J$10+L17)/(H17-J17))))","v":0.81826988225088459},{"$f":"+IF($B17=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B17,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH17*RT1SC!$J$10+M17)/(I17-K17))))","v":0.81396690936329585},1.3008883008883008,1.3097713097713097,{"$f":"+VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO17","v":0},{"$f":"+VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP17","v":0},{"$f":"+VLOOKUP($B17,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B17,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B17,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},1.5920000000000001,1.639,{"$f":"ROUND((VLOOKUP($B17,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B17,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B17,Init!$Q:$S,3,FALSE)=0,BA17-BE17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$S,3,FALSE)=0,BB17-BF17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$S,3,FALSE)=0,MIN(BA17+AW17,0),0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$S,3,FALSE)=0,MIN(BB17+AX17,0),0)","v":0},{"$f":"ROUND(AG17*RT1SC!$J$10+AW17+AA17+BC17,3)","v":6.883},{"$f":"ROUND(AH17*RT1SC!$J$10+AX17+AB17+BD17,3)","v":6.93},{"$f":"+VLOOKUP($B17,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":1}]
[null,10074,"Forest Grove, City of",1,{"$f":"+VLOOKUP($B26,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B26,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":27.08},{"$f":"+$F26+VLOOKUP($B26,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":27.08},{"$f":"ROUND(VLOOKUP($B26,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":30.481000000000002},{"$f":"ROUND(VLOOKUP($B26,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":30.530999999999999},{"$f":"ROUND(VLOOKUP($B26,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B26,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B26,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B26,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":2.9409999999999998},{"$f":"ROUND((VLOOKUP($B26,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B26,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":2.9409999999999998},{"$f":"+L26*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":25833.743999999999},{"$f":"+M26*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":25763.16},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S27=0),ROUND(VLOOKUP($B26,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B26=10298,SUMPRODUCT(P$4:P25,$E$4:$E25),ROUND(H26-L26-J26,3))),0)","v":28.468},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S27=0),ROUND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B26=10298,SUMPRODUCT(Q$4:Q25,$E$4:$E25),ROUND(I26-M26-K26,3))),0)","v":28.603999999999999},{"$f":"+P26*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":250062.91200000001},{"$f":"+Q26*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":250571.03999999998},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B26,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B26=10298,SUMPRODUCT($E$4:$E25,T$4:T25),ROUND(RT1SC!$J$10*(G26/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":26.541},{"$f":"+T26*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":233136.144},{"$f":"+T26*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":232499.16},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B26,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B26=10298,SUMPRODUCT(W$4:W25,$E$4:$E25),ROUND(MAX(P26-$T26,0),3)))","v":1.927},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B26,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B26=10298,SUMPRODUCT(X$4:X25,$E$4:$E25),ROUND(MAX(Q26-$T26,0),3)))","v":2.0630000000000002},1.927,2.0630000000000002,0,0,{"$f":"+VLOOKUP($B26,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},1.927,2.0630000000000002,{"$f":"IF($B26=10298,ROUND(SUMPRODUCT($E$4:$E25,AG$4:AG25),7),ROUND(MIN(P26,$T26)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.7783000000000001E-3},{"$f":"IF($B26=10298,ROUND(SUMPRODUCT($E$4:$E25,AH$4:AH25),7),ROUND(MIN(Q26,$T26)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.7783000000000001E-3},{"$f":"ROUND(VLOOKUP($B26,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},3.7783000000000001E-3,3.7783000000000001E-3,3.7783000000000001E-3,{"$f":"+IF($B26=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B26,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG26*RT1SC!$J$10+L26)/(H26-J26))))","v":0.93863904261835784},{"$f":"+IF($B26=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B26,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH26*RT1SC!$J$10+M26)/(I26-K26))))","v":0.9345922868790616},1.0726046494103463,1.0777287969556535,{"$f":"+VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO26","v":0},{"$f":"+VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP26","v":0},{"$f":"+VLOOKUP($B26,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B26,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B26,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B26,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},0.92700000000000005,1.0629999999999999,{"$f":"ROUND((VLOOKUP($B26,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B26,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B26,Init!$Q:$S,3,FALSE)=0,BA26-BE26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$S,3,FALSE)=0,BB26-BF26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$S,3,FALSE)=0,MIN(BA26+AW26,0),0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$S,3,FALSE)=0,MIN(BB26+AX26,0),0)","v":0},{"$f":"ROUND(AG26*RT1SC!$J$10+AW26+AA26+BC26,3)","v":27.468},{"$f":"ROUND(AH26*RT1SC!$J$10+AX26+AB26+BD26,3)","v":27.603999999999999},{"$f":"+VLOOKUP($B26,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":1}]
[null,10087,"Port Angeles, City of",1,{"$f":"+VLOOKUP($B35,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B35,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":86.754999999999995},{"$f":"+$F35+VLOOKUP($B35,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":86.754999999999995},{"$f":"ROUND(VLOOKUP($B35,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":32.093000000000004},{"$f":"ROUND(VLOOKUP($B35,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":32.064999999999998},{"$f":"ROUND(VLOOKUP($B35,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B35,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B35,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B35,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B35,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B35,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L35*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M35*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S36=0),ROUND(VLOOKUP($B35,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B35=10298,SUMPRODUCT(P$4:P34,$E$4:$E34),ROUND(H35-L35-J35,3))),0)","v":30.669},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S36=0),ROUND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B35=10298,SUMPRODUCT(Q$4:Q34,$E$4:$E34),ROUND(I35-M35-K35,3))),0)","v":30.68},{"$f":"+P35*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":269396.49599999998},{"$f":"+Q35*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":268756.8},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B35,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B35=10298,SUMPRODUCT($E$4:$E34,T$4:T34),ROUND(RT1SC!$J$10*(G35/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":85.027000000000001},{"$f":"+T35*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":746877.16800000006},{"$f":"+T35*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":744836.52},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B35,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B35=10298,SUMPRODUCT(W$4:W34,$E$4:$E34),ROUND(MAX(P35-$T35,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B35,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B35=10298,SUMPRODUCT(X$4:X34,$E$4:$E34),ROUND(MAX(Q35-$T35,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B35,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B35=10298,ROUND(SUMPRODUCT($E$4:$E34,AG$4:AG34),7),ROUND(MIN(P35,$T35)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":4.3660000000000001E-3},{"$f":"IF($B35=10298,ROUND(SUMPRODUCT($E$4:$E34,AH$4:AH34),7),ROUND(MIN(Q35,$T35)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":4.3676000000000001E-3},{"$f":"ROUND(VLOOKUP($B35,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},4.3660000000000001E-3,4.3676000000000001E-3,4.3668000000000005E-3,{"$f":"+IF($B35=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B35,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG35*RT1SC!$J$10+L35)/(H35-J35))))","v":1},{"$f":"+IF($B35=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B35,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH35*RT1SC!$J$10+M35)/(I35-K35))))","v":1},1,1,{"$f":"+VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO35","v":0},{"$f":"+VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP35","v":0},{"$f":"+VLOOKUP($B35,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":2},{"$f":"+VLOOKUP($B35,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":2},{"$f":"+VLOOKUP($B35,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":10},{"$f":"+VLOOKUP($B35,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":10},0,0,{"$f":"ROUND((VLOOKUP($B35,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B35,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B35,Init!$Q:$S,3,FALSE)=0,BA35-BE35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$S,3,FALSE)=0,BB35-BF35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$S,3,FALSE)=0,MIN(BA35+AW35,0),0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$S,3,FALSE)=0,MIN(BB35+AX35,0),0)","v":0},{"$f":"ROUND(AG35*RT1SC!$J$10+AW35+AA35+BC35,3)","v":30.669},{"$f":"ROUND(AH35*RT1SC!$J$10+AX35+AB35+BD35,3)","v":30.68},{"$f":"+VLOOKUP($B35,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",0,{"$f":"+VLOOKUP($B44,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B44,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":24.234999999999999},{"$f":"+$F44+VLOOKUP($B44,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":24.234999999999999},{"$f":"ROUND(VLOOKUP($B44,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":23.835999999999999},{"$f":"ROUND(VLOOKUP($B44,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":23.943999999999999},{"$f":"ROUND(VLOOKUP($B44,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B44,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B44,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B44,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B44,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B44,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L44*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M44*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S45=0),ROUND(VLOOKUP($B44,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B44=10298,SUMPRODUCT(P$4:P43,$E$4:$E43),ROUND(H44-L44-J44,3))),0)","v":23.68},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S45=0),ROUND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B44=10298,SUMPRODUCT(Q$4:Q43,$E$4:$E43),ROUND(I44-M44-K44,3))),0)","v":23.777000000000001},{"$f":"+P44*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":208005.12},{"$f":"+Q44*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":208286.52000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B44,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B44=10298,SUMPRODUCT($E$4:$E43,T$4:T43),ROUND(RT1SC!$J$10*(G44/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":23.751999999999999},{"$f":"+T44*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":208637.568},{"$f":"+T44*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":208067.52},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B44,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B44=10298,SUMPRODUCT(W$4:W43,$E$4:$E43),ROUND(MAX(P44-$T44,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B44,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B44=10298,SUMPRODUCT(X$4:X43,$E$4:$E43),ROUND(MAX(Q44-$T44,0),3)))","v":2.5000000000000001E-2},0,2.5000000000000001E-2,0,0,{"$f":"+VLOOKUP($B44,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,2.5000000000000001E-2,{"$f":"IF($B44=10298,ROUND(SUMPRODUCT($E$4:$E43,AG$4:AG43),7),ROUND(MIN(P44,$T44)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.3711000000000001E-3},{"$f":"IF($B44=10298,ROUND(SUMPRODUCT($E$4:$E43,AH$4:AH43),7),ROUND(MIN(Q44,$T44)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.3812999999999998E-3},{"$f":"ROUND(VLOOKUP($B44,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},3.3711000000000001E-3,3.3812999999999998E-3,3.3762000000000002E-3,{"$f":"+IF($B44=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B44,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG44*RT1SC!$J$10+L44)/(H44-J44))))","v":1},{"$f":"+IF($B44=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B44,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH44*RT1SC!$J$10+M44)/(I44-K44))))","v":0.99894782460360843},1,1.0010525429437522,{"$f":"+VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO44","v":7.0000000000000007E-2},{"$f":"+VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP44","v":7.0073678006062665E-2},{"$f":"+VLOOKUP($B44,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B44,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B44,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B44,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B44,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B44,Init!$Q:$S,3,FALSE)=0,BA44-BE44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$S,3,FALSE)=0,BB44-BF44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$S,3,FALSE)=0,MIN(BA44+AW44,0),0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$S,3,FALSE)=0,MIN(BB44+AX44,0),0)","v":0},{"$f":"ROUND(AG44*RT1SC!$J$10+AW44+AA44+BC44,3)","v":23.68},{"$f":"ROUND(AH44*RT1SC!$J$10+AX44+AB44+BD44,3)","v":23.751999999999999},{"$f":"+VLOOKUP($B44,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",0,{"$f":"+VLOOKUP($B53,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B53,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":18.814},{"$f":"+$F53+VLOOKUP($B53,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":18.814},{"$f":"ROUND(VLOOKUP($B53,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":18.888999999999999},{"$f":"ROUND(VLOOKUP($B53,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":19.065999999999999},{"$f":"ROUND(VLOOKUP($B53,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B53,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B53,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B53,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B53,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B53,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L53*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M53*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S54=0),ROUND(VLOOKUP($B53,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B53=10298,SUMPRODUCT(P$4:P52,$E$4:$E52),ROUND(H53-L53-J53,3))),0)","v":18.117000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S54=0),ROUND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B53=10298,SUMPRODUCT(Q$4:Q52,$E$4:$E52),ROUND(I53-M53-K53,3))),0)","v":18.152000000000001},{"$f":"+P53*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":159139.728},{"$f":"+Q53*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":159011.52000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B53,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B53=10298,SUMPRODUCT($E$4:$E52,T$4:T52),ROUND(RT1SC!$J$10*(G53/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":18.439},{"$f":"+T53*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":161968.17600000001},{"$f":"+T53*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":161525.64000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B53,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B53=10298,SUMPRODUCT(W$4:W52,$E$4:$E52),ROUND(MAX(P53-$T53,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B53,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B53=10298,SUMPRODUCT(X$4:X52,$E$4:$E52),ROUND(MAX(Q53-$T53,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B53,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B53=10298,ROUND(SUMPRODUCT($E$4:$E52,AG$4:AG52),7),ROUND(MIN(P53,$T53)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.5791E-3},{"$f":"IF($B53=10298,ROUND(SUMPRODUCT($E$4:$E52,AH$4:AH52),7),ROUND(MIN(Q53,$T53)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.5841000000000002E-3},{"$f":"ROUND(VLOOKUP($B53,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.5791E-3,2.5841000000000002E-3,2.5815999999999999E-3,{"$f":"+IF($B53=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B53,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG53*RT1SC!$J$10+L53)/(H53-J53))))","v":0.99999552349726761},{"$f":"+IF($B53=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B53,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH53*RT1SC!$J$10+M53)/(I53-K53))))","v":1},1,1,{"$f":"+VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO53","v":7.0000000000000007E-2},{"$f":"+VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP53","v":7.0000000000000007E-2},{"$f":"+VLOOKUP($B53,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B53,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B53,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B53,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B53,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B53,Init!$Q:$S,3,FALSE)=0,BA53-BE53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$S,3,FALSE)=0,BB53-BF53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$S,3,FALSE)=0,MIN(BA53+AW53,0),0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$S,3,FALSE)=0,MIN(BB53+AX53,0),0)","v":0},{"$f":"ROUND(AG53*RT1SC!$J$10+AW53+AA53+BC53,3)","v":18.117000000000001},{"$f":"ROUND(AH53*RT1SC!$J$10+AX53+AB53+BD53,3)","v":18.152000000000001},{"$f":"+VLOOKUP($B53,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",1,{"$f":"+VLOOKUP($B62,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B62,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":0.51500000000000001},{"$f":"+$F62+VLOOKUP($B62,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":0.51500000000000001},{"$f":"ROUND(VLOOKUP($B62,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":0.497},{"$f":"ROUND(VLOOKUP($B62,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":0.497},{"$f":"ROUND(VLOOKUP($B62,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B62,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B62,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B62,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B62,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B62,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L62*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M62*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S63=0),ROUND(VLOOKUP($B62,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B62=10298,SUMPRODUCT(P$4:P61,$E$4:$E61),ROUND(H62-L62-J62,3))),0)","v":0.497},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S63=0),ROUND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B62=10298,SUMPRODUCT(Q$4:Q61,$E$4:$E61),ROUND(I62-M62-K62,3))),0)","v":0.496},{"$f":"+P62*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":4365.6480000000001},{"$f":"+Q62*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":4344.96},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B62,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B62=10298,SUMPRODUCT($E$4:$E61,T$4:T61),ROUND(RT1SC!$J$10*(G62/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":0.505},{"$f":"+T62*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":4435.92},{"$f":"+T62*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":4423.8},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B62,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B62=10298,SUMPRODUCT(W$4:W61,$E$4:$E61),ROUND(MAX(P62-$T62,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B62,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B62=10298,SUMPRODUCT(X$4:X61,$E$4:$E61),ROUND(MAX(Q62-$T62,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B62,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B62=10298,ROUND(SUMPRODUCT($E$4:$E61,AG$4:AG61),7),ROUND(MIN(P62,$T62)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.08E-5},{"$f":"IF($B62=10298,ROUND(SUMPRODUCT($E$4:$E61,AH$4:AH61),7),ROUND(MIN(Q62,$T62)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.0599999999999995E-5},{"$f":"ROUND(VLOOKUP($B62,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},7.08E-5,7.0599999999999995E-5,7.0699999999999997E-5,{"$f":"+IF($B62=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B62,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG62*RT1SC!$J$10+L62)/(H62-J62))))","v":1},{"$f":"+IF($B62=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B62,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH62*RT1SC!$J$10+M62)/(I62-K62))))","v":0.99985997419354833},1,1,{"$f":"+VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO62","v":0},{"$f":"+VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP62","v":0},{"$f":"+VLOOKUP($B62,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B62,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B62,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B62,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B62,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B62,Init!$Q:$S,3,FALSE)=0,BA62-BE62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$S,3,FALSE)=0,BB62-BF62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$S,3,FALSE)=0,MIN(BA62+AW62,0),0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$S,3,FALSE)=0,MIN(BB62+AX62,0),0)","v":0},{"$f":"ROUND(AG62*RT1SC!$J$10+AW62+AA62+BC62,3)","v":0.497},{"$f":"ROUND(AH62*RT1SC!$J$10+AX62+AB62+BD62,3)","v":0.496},{"$f":"+VLOOKUP($B62,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",1,{"$f":"+VLOOKUP($B71,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B71,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":6.306},{"$f":"+$F71+VLOOKUP($B71,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":6.306},{"$f":"ROUND(VLOOKUP($B71,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":6.4020000000000001},{"$f":"ROUND(VLOOKUP($B71,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":6.4459999999999997},{"$f":"ROUND(VLOOKUP($B71,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B71,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B71,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B71,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B71,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B71,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L71*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M71*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S72=0),ROUND(VLOOKUP($B71,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B71=10298,SUMPRODUCT(P$4:P70,$E$4:$E70),ROUND(H71-L71-J71,3))),0)","v":6.4020000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S72=0),ROUND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B71=10298,SUMPRODUCT(Q$4:Q70,$E$4:$E70),ROUND(I71-M71-K71,3))),0)","v":6.4459999999999997},{"$f":"+P71*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":56235.167999999998},{"$f":"+Q71*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":56466.96},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B71,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B71=10298,SUMPRODUCT($E$4:$E70,T$4:T70),ROUND(RT1SC!$J$10*(G71/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":6.18},{"$f":"+T71*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":54285.119999999995},{"$f":"+T71*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":54136.799999999996},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B71,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B71=10298,SUMPRODUCT(W$4:W70,$E$4:$E70),ROUND(MAX(P71-$T71,0),3)))","v":0.222},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B71,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B71=10298,SUMPRODUCT(X$4:X70,$E$4:$E70),ROUND(MAX(Q71-$T71,0),3)))","v":0.26600000000000001},0,0,0.222,0.26600000000000001,{"$f":"+VLOOKUP($B71,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B71=10298,ROUND(SUMPRODUCT($E$4:$E70,AG$4:AG70),7),ROUND(MIN(P71,$T71)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.7980000000000003E-4},{"$f":"IF($B71=10298,ROUND(SUMPRODUCT($E$4:$E70,AH$4:AH70),7),ROUND(MIN(Q71,$T71)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.7980000000000003E-4},{"$f":"ROUND(VLOOKUP($B71,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},8.7980000000000003E-4,8.7980000000000003E-4,8.7980000000000003E-4,{"$f":"+IF($B71=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B71,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG71*RT1SC!$J$10+L71)/(H71-J71))))","v":0.96534921237113402},{"$f":"+IF($B71=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B71,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH71*RT1SC!$J$10+M71)/(I71-K71))))","v":0.95875979795221844},1.0359223300970875,1.0430420711974111,{"$f":"+VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO71","v":7.2514563106796132E-2},{"$f":"+VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP71","v":7.3012944983818787E-2},{"$f":"+VLOOKUP($B71,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B71,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B71,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":2},{"$f":"+VLOOKUP($B71,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":2},0,0,{"$f":"ROUND((VLOOKUP($B71,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B71,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B71,Init!$Q:$S,3,FALSE)=0,BA71-BE71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$S,3,FALSE)=0,BB71-BF71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$S,3,FALSE)=0,MIN(BA71+AW71,0),0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$S,3,FALSE)=0,MIN(BB71+AX71,0),0)","v":0},{"$f":"ROUND(AG71*RT1SC!$J$10+AW71+AA71+BC71,3)","v":6.4020000000000001},{"$f":"ROUND(AH71*RT1SC!$J$10+AX71+AB71+BD71,3)","v":6.4459999999999997},{"$f":"+VLOOKUP($B71,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":1}]
[null,10204,"Idaho Falls Power",1,{"$f":"+VLOOKUP($B72,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B72,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":80.742999999999995},{"$f":"+$F72+VLOOKUP($B72,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":80.742999999999995},{"$f":"ROUND(VLOOKUP($B72,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":80.037000000000006},{"$f":"ROUND(VLOOKUP($B72,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":79.927999999999997},{"$f":"ROUND(VLOOKUP($B72,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B72,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B72,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B72,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":17.350000000000001},{"$f":"ROUND((VLOOKUP($B72,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B72,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":17.321999999999999},{"$f":"+L72*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":152402.40000000002},{"$f":"+M72*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":151740.72},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S73=0),ROUND(VLOOKUP($B72,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B72=10298,SUMPRODUCT(P$4:P71,$E$4:$E71),ROUND(H72-L72-J72,3))),0)","v":62.686999999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S73=0),ROUND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B72=10298,SUMPRODUCT(Q$4:Q71,$E$4:$E71),ROUND(I72-M72-K72,3))),0)","v":62.606000000000002},{"$f":"+P72*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":550642.60800000001},{"$f":"+Q72*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":548428.56000000006},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B72,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B72=10298,SUMPRODUCT($E$4:$E71,T$4:T71),ROUND(RT1SC!$J$10*(G72/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":79.135000000000005},{"$f":"+T72*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":695121.84000000008},{"$f":"+T72*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":693222.60000000009},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B72,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B72=10298,SUMPRODUCT(W$4:W71,$E$4:$E71),ROUND(MAX(P72-$T72,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B72,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B72=10298,SUMPRODUCT(X$4:X71,$E$4:$E71),ROUND(MAX(Q72-$T72,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B72,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B72=10298,ROUND(SUMPRODUCT($E$4:$E71,AG$4:AG71),7),ROUND(MIN(P72,$T72)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.9239999999999996E-3},{"$f":"IF($B72=10298,ROUND(SUMPRODUCT($E$4:$E71,AH$4:AH71),7),ROUND(MIN(Q72,$T72)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.9125000000000003E-3},{"$f":"ROUND(VLOOKUP($B72,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":5.4892999999999999E-3},3.4346999999999997E-3,3.4232000000000004E-3,3.4289500000000001E-3,{"$f":"+IF($B72=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B72,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG72*RT1SC!$J$10+L72)/(H72-J72))))","v":0.99999906309262332},{"$f":"+IF($B72=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B72,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH72*RT1SC!$J$10+M72)/(I72-K72))))","v":0.99999746181712224},1,1,{"$f":"+VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO72","v":0},{"$f":"+VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP72","v":0},{"$f":"+VLOOKUP($B72,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":4},{"$f":"+VLOOKUP($B72,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":4},{"$f":"+VLOOKUP($B72,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B72,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0.51800000000000002},{"$f":"ROUND((VLOOKUP($B72,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0.51800000000000002},-0.51800000000000002,-0.51800000000000002,{"$f":"IF(VLOOKUP($B72,Init!$Q:$S,3,FALSE)=0,BA72-BE72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$S,3,FALSE)=0,BB72-BF72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$S,3,FALSE)=0,MIN(BA72+AW72,0),0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$S,3,FALSE)=0,MIN(BB72+AX72,0),0)","v":0},{"$f":"ROUND(AG72*RT1SC!$J$10+AW72+AA72+BC72,3)","v":62.686999999999998},{"$f":"ROUND(AH72*RT1SC!$J$10+AX72+AB72+BD72,3)","v":62.606000000000002},{"$f":"+VLOOKUP($B72,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",1,{"$f":"+VLOOKUP($B81,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B81,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":9.6679999999999993},{"$f":"+$F81+VLOOKUP($B81,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":9.6679999999999993},{"$f":"ROUND(VLOOKUP($B81,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":9.4469999999999992},{"$f":"ROUND(VLOOKUP($B81,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":9.5169999999999995},{"$f":"ROUND(VLOOKUP($B81,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B81,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B81,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B81,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B81,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B81,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L81*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M81*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S82=0),ROUND(VLOOKUP($B81,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B81=10298,SUMPRODUCT(P$4:P80,$E$4:$E80),ROUND(H81-L81-J81,3))),0)","v":9.9169999999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S82=0),ROUND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B81=10298,SUMPRODUCT(Q$4:Q80,$E$4:$E80),ROUND(I81-M81-K81,3))),0)","v":10.023999999999999},{"$f":"+P81*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":87110.928},{"$f":"+Q81*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":87810.239999999991},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B81,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B81=10298,SUMPRODUCT($E$4:$E80,T$4:T80),ROUND(RT1SC!$J$10*(G81/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":9.4749999999999996},{"$f":"+T81*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":83228.399999999994},{"$f":"+T81*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":83001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B81,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B81=10298,SUMPRODUCT(W$4:W80,$E$4:$E80),ROUND(MAX(P81-$T81,0),3)))","v":0.442},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B81,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B81=10298,SUMPRODUCT(X$4:X80,$E$4:$E80),ROUND(MAX(Q81-$T81,0),3)))","v":0.54900000000000004},0,0,0.442,0.54900000000000004,{"$f":"+VLOOKUP($B81,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B81=10298,ROUND(SUMPRODUCT($E$4:$E80,AG$4:AG80),7),ROUND(MIN(P81,$T81)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.3488E-3},{"$f":"IF($B81=10298,ROUND(SUMPRODUCT($E$4:$E80,AH$4:AH80),7),ROUND(MIN(Q81,$T81)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.3488E-3},{"$f":"ROUND(VLOOKUP($B81,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},1.3488E-3,1.3488E-3,1.3488E-3,{"$f":"+IF($B81=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B81,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG81*RT1SC!$J$10+L81)/(H81-J81))))","v":0.95539596507008173},{"$f":"+IF($B81=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B81,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH81*RT1SC!$J$10+M81)/(I81-K81))))","v":0.94519770407023151},1.0466490765171503,1.0579419525065963,{"$f":"+VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO81","v":7.3265435356200531E-2},{"$f":"+VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP81","v":7.4055936675461745E-2},{"$f":"+VLOOKUP($B81,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B81,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B81,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B81,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B81,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B81,Init!$Q:$S,3,FALSE)=0,BA81-BE81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$S,3,FALSE)=0,BB81-BF81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$S,3,FALSE)=0,MIN(BA81+AW81,0),0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$S,3,FALSE)=0,MIN(BB81+AX81,0),0)","v":0},{"$f":"ROUND(AG81*RT1SC!$J$10+AW81+AA81+BC81,3)","v":9.9169999999999998},{"$f":"ROUND(AH81*RT1SC!$J$10+AX81+AB81+BD81,3)","v":10.023999999999999},{"$f":"+VLOOKUP($B81,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10278,"Northern Lights",0,{"$f":"+VLOOKUP($B90,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B90,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":36.463999999999999},{"$f":"+$F90+VLOOKUP($B90,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":36.463999999999999},{"$f":"ROUND(VLOOKUP($B90,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":39.161000000000001},{"$f":"ROUND(VLOOKUP($B90,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":39.798999999999999},{"$f":"ROUND(VLOOKUP($B90,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B90,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B90,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B90,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":1.5269999999999999},{"$f":"ROUND((VLOOKUP($B90,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B90,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":1.53},{"$f":"+L90*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":13413.168},{"$f":"+M90*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":13402.800000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S91=0),ROUND(VLOOKUP($B90,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B90=10298,SUMPRODUCT(P$4:P89,$E$4:$E89),ROUND(H90-L90-J90,3))),0)","v":35.652000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S91=0),ROUND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B90=10298,SUMPRODUCT(Q$4:Q89,$E$4:$E89),ROUND(I90-M90-K90,3))),0)","v":35.83},{"$f":"+P90*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":313167.16800000001},{"$f":"+Q90*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":313870.8},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B90,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B90=10298,SUMPRODUCT($E$4:$E89,T$4:T89),ROUND(RT1SC!$J$10*(G90/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":35.738},{"$f":"+T90*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":313922.592},{"$f":"+T90*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":313064.88},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B90,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B90=10298,SUMPRODUCT(W$4:W89,$E$4:$E89),ROUND(MAX(P90-$T90,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B90,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B90=10298,SUMPRODUCT(X$4:X89,$E$4:$E89),ROUND(MAX(Q90-$T90,0),3)))","v":9.1999999999999998E-2},0,9.1999999999999998E-2,0,0,{"$f":"+VLOOKUP($B90,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,9.1999999999999998E-2,{"$f":"IF($B90=10298,ROUND(SUMPRODUCT($E$4:$E89,AG$4:AG89),7),ROUND(MIN(P90,$T90)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":5.0753999999999999E-3},{"$f":"IF($B90=10298,ROUND(SUMPRODUCT($E$4:$E89,AH$4:AH89),7),ROUND(MIN(Q90,$T90)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":5.0876000000000003E-3},{"$f":"ROUND(VLOOKUP($B90,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},5.0753999999999999E-3,5.0876000000000003E-3,5.0815000000000001E-3,{"$f":"+IF($B90=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B90,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG90*RT1SC!$J$10+L90)/(H90-J90))))","v":1},{"$f":"+IF($B90=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B90,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH90*RT1SC!$J$10+M90)/(I90-K90))))","v":0.99753499066381157},1,1.0025742906709945,{"$f":"+VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO90","v":6.5000000000000002E-2},{"$f":"+VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP90","v":6.5167328893614637E-2},{"$f":"+VLOOKUP($B90,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B90,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B90,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B90,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B90,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B90,Init!$Q:$S,3,FALSE)=0,BA90-BE90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$S,3,FALSE)=0,BB90-BF90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$S,3,FALSE)=0,MIN(BA90+AW90,0),0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$S,3,FALSE)=0,MIN(BB90+AX90,0),0)","v":0},{"$f":"ROUND(AG90*RT1SC!$J$10+AW90+AA90+BC90,3)","v":35.652000000000001},{"$f":"ROUND(AH90*RT1SC!$J$10+AX90+AB90+BD90,3)","v":35.738},{"$f":"+VLOOKUP($B90,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",1,{"$f":"+VLOOKUP($B99,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B99,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":26.152999999999999},{"$f":"+$F99+VLOOKUP($B99,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":26.152999999999999},{"$f":"ROUND(VLOOKUP($B99,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":109.524},{"$f":"ROUND(VLOOKUP($B99,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":108.65900000000001},{"$f":"ROUND(VLOOKUP($B99,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":57.866999999999997},{"$f":"ROUND(VLOOKUP($B99,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":57.866},{"$f":"ROUND((VLOOKUP($B99,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B99,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":29.539000000000001},{"$f":"ROUND((VLOOKUP($B99,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B99,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":29.594999999999999},{"$f":"+L99*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":259470.576},{"$f":"+M99*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":259252.19999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S100=0),ROUND(VLOOKUP($B99,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B99=10298,SUMPRODUCT(P$4:P98,$E$4:$E98),ROUND(H99-L99-J99,3))),0)","v":22.117999999999999},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S100=0),ROUND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B99=10298,SUMPRODUCT(Q$4:Q98,$E$4:$E98),ROUND(I99-M99-K99,3))),0)","v":21.198},{"$f":"+P99*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":194284.51199999999},{"$f":"+Q99*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":185694.48},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B99,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B99=10298,SUMPRODUCT($E$4:$E98,T$4:T98),ROUND(RT1SC!$J$10*(G99/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":25.632000000000001},{"$f":"+T99*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":225151.48800000001},{"$f":"+T99*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":224536.32000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B99,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B99=10298,SUMPRODUCT(W$4:W98,$E$4:$E98),ROUND(MAX(P99-$T99,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B99,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B99=10298,SUMPRODUCT(X$4:X98,$E$4:$E98),ROUND(MAX(Q99-$T99,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B99,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B99=10298,ROUND(SUMPRODUCT($E$4:$E98,AG$4:AG98),7),ROUND(MIN(P99,$T99)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.1486999999999999E-3},{"$f":"IF($B99=10298,ROUND(SUMPRODUCT($E$4:$E98,AH$4:AH98),7),ROUND(MIN(Q99,$T99)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.0176999999999999E-3},{"$f":"ROUND(VLOOKUP($B99,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},3.1486999999999999E-3,3.0176999999999999E-3,3.0831999999999999E-3,{"$f":"+IF($B99=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B99,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG99*RT1SC!$J$10+L99)/(H99-J99))))","v":1},{"$f":"+IF($B99=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B99,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH99*RT1SC!$J$10+M99)/(I99-K99))))","v":1},1,1,{"$f":"+VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO99","v":0},{"$f":"+VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP99","v":0},{"$f":"+VLOOKUP($B99,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":4},{"$f":"+VLOOKUP($B99,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":4},{"$f":"+VLOOKUP($B99,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B99,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B99,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B99,Init!$Q:$S,3,FALSE)=0,BA99-BE99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$S,3,FALSE)=0,BB99-BF99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$S,3,FALSE)=0,MIN(BA99+AW99,0),0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$S,3,FALSE)=0,MIN(BB99+AX99,0),0)","v":0},{"$f":"ROUND(AG99*RT1SC!$J$10+AW99+AA99+BC99,3)","v":22.117999999999999},{"$f":"ROUND(AH99*RT1SC!$J$10+AX99+AB99+BD99,3)","v":21.198},{"$f":"+VLOOKUP($B99,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",1,{"$f":"+VLOOKUP($B108,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B108,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":16.143999999999998},{"$f":"+$F108+VLOOKUP($B108,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":16.143999999999998},{"$f":"ROUND(VLOOKUP($B108,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":15.313000000000001},{"$f":"ROUND(VLOOKUP($B108,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":15.302},{"$f":"ROUND(VLOOKUP($B108,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B108,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B108,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B108,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B108,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B108,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L108*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M108*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S109=0),ROUND(VLOOKUP($B108,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B108=10298,SUMPRODUCT(P$4:P107,$E$4:$E107),ROUND(H108-L108-J108,3))),0)","v":15.319000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S109=0),ROUND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B108=10298,SUMPRODUCT(Q$4:Q107,$E$4:$E107),ROUND(I108-M108-K108,3))),0)","v":15.339},{"$f":"+P108*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":134562.09600000002},{"$f":"+Q108*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":134369.64000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B108,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B108=10298,SUMPRODUCT($E$4:$E107,T$4:T107),ROUND(RT1SC!$J$10*(G108/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":15.821999999999999},{"$f":"+T108*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":138980.448},{"$f":"+T108*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":138600.72},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B108,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B108=10298,SUMPRODUCT(W$4:W107,$E$4:$E107),ROUND(MAX(P108-$T108,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B108,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B108=10298,SUMPRODUCT(X$4:X107,$E$4:$E107),ROUND(MAX(Q108-$T108,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B108,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B108=10298,ROUND(SUMPRODUCT($E$4:$E107,AG$4:AG107),7),ROUND(MIN(P108,$T108)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.1808000000000001E-3},{"$f":"IF($B108=10298,ROUND(SUMPRODUCT($E$4:$E107,AH$4:AH107),7),ROUND(MIN(Q108,$T108)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.1836E-3},{"$f":"ROUND(VLOOKUP($B108,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.1808000000000001E-3,2.1836E-3,2.1822E-3,{"$f":"+IF($B108=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B108,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG108*RT1SC!$J$10+L108)/(H108-J108))))","v":1},{"$f":"+IF($B108=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B108,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH108*RT1SC!$J$10+M108)/(I108-K108))))","v":0.99998203293565413},1,1,{"$f":"+VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO108","v":4.4999999999999998E-2},{"$f":"+VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP108","v":4.4999999999999998E-2},{"$f":"+VLOOKUP($B108,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B108,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B108,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B108,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B108,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B108,Init!$Q:$S,3,FALSE)=0,BA108-BE108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$S,3,FALSE)=0,BB108-BF108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$S,3,FALSE)=0,MIN(BA108+AW108,0),0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$S,3,FALSE)=0,MIN(BB108+AX108,0),0)","v":0},{"$f":"ROUND(AG108*RT1SC!$J$10+AW108+AA108+BC108,3)","v":15.319000000000001},{"$f":"ROUND(AH108*RT1SC!$J$10+AX108+AB108+BD108,3)","v":15.339},{"$f":"+VLOOKUP($B108,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",1,{"$f":"+VLOOKUP($B117,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B117,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":4.88},{"$f":"+$F117+VLOOKUP($B117,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":4.88},{"$f":"ROUND(VLOOKUP($B117,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":4.6260000000000003},{"$f":"ROUND(VLOOKUP($B117,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":4.6470000000000002},{"$f":"ROUND(VLOOKUP($B117,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B117,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B117,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B117,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B117,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B117,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L117*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M117*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S118=0),ROUND(VLOOKUP($B117,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B117=10298,SUMPRODUCT(P$4:P116,$E$4:$E116),ROUND(H117-L117-J117,3))),0)","v":4.7460000000000004},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S118=0),ROUND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B117=10298,SUMPRODUCT(Q$4:Q116,$E$4:$E116),ROUND(I117-M117-K117,3))),0)","v":4.7679999999999998},{"$f":"+P117*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":41688.864000000001},{"$f":"+Q117*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":41767.68},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B117,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B117=10298,SUMPRODUCT($E$4:$E116,T$4:T116),ROUND(RT1SC!$J$10*(G117/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":4.7830000000000004},{"$f":"+T117*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":42013.872000000003},{"$f":"+T117*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":41899.08},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B117,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B117=10298,SUMPRODUCT(W$4:W116,$E$4:$E116),ROUND(MAX(P117-$T117,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B117,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B117=10298,SUMPRODUCT(X$4:X116,$E$4:$E116),ROUND(MAX(Q117-$T117,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B117,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B117=10298,ROUND(SUMPRODUCT($E$4:$E116,AG$4:AG116),7),ROUND(MIN(P117,$T117)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":6.7560000000000005E-4},{"$f":"IF($B117=10298,ROUND(SUMPRODUCT($E$4:$E116,AH$4:AH116),7),ROUND(MIN(Q117,$T117)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":6.7880000000000002E-4},{"$f":"ROUND(VLOOKUP($B117,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},6.7560000000000005E-4,6.7880000000000002E-4,6.7719999999999998E-4,{"$f":"+IF($B117=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B117,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG117*RT1SC!$J$10+L117)/(H117-J117))))","v":0.99994949582806569},{"$f":"+IF($B117=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B117,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH117*RT1SC!$J$10+M117)/(I117-K117))))","v":1},1,1,{"$f":"+VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO117","v":0},{"$f":"+VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP117","v":0},{"$f":"+VLOOKUP($B117,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B117,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B117,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B117,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B117,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B117,Init!$Q:$S,3,FALSE)=0,BA117-BE117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$S,3,FALSE)=0,BB117-BF117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$S,3,FALSE)=0,MIN(BA117+AW117,0),0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$S,3,FALSE)=0,MIN(BB117+AX117,0),0)","v":0},{"$f":"ROUND(AG117*RT1SC!$J$10+AW117+AA117+BC117,3)","v":4.7460000000000004},{"$f":"ROUND(AH117*RT1SC!$J$10+AX117+AB117+BD117,3)","v":4.7679999999999998},{"$f":"+VLOOKUP($B117,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",1,{"$f":"+VLOOKUP($B126,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B126,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":5.08},{"$f":"+$F126+VLOOKUP($B126,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":5.08},{"$f":"ROUND(VLOOKUP($B126,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":4.9249999999999998},{"$f":"ROUND(VLOOKUP($B126,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":4.9210000000000003},{"$f":"ROUND(VLOOKUP($B126,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B126,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B126,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B126,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B126,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B126,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L126*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M126*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S127=0),ROUND(VLOOKUP($B126,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B126=10298,SUMPRODUCT(P$4:P125,$E$4:$E125),ROUND(H126-L126-J126,3))),0)","v":4.9249999999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S127=0),ROUND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B126=10298,SUMPRODUCT(Q$4:Q125,$E$4:$E125),ROUND(I126-M126-K126,3))),0)","v":4.9210000000000003},{"$f":"+P126*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":43261.2},{"$f":"+Q126*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":43107.96},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B126,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B126=10298,SUMPRODUCT($E$4:$E125,T$4:T125),ROUND(RT1SC!$J$10*(G126/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":4.9790000000000001},{"$f":"+T126*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":43735.536},{"$f":"+T126*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":43616.04},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B126,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B126=10298,SUMPRODUCT(W$4:W125,$E$4:$E125),ROUND(MAX(P126-$T126,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B126,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B126=10298,SUMPRODUCT(X$4:X125,$E$4:$E125),ROUND(MAX(Q126-$T126,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B126,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B126=10298,ROUND(SUMPRODUCT($E$4:$E125,AG$4:AG125),7),ROUND(MIN(P126,$T126)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.0109999999999997E-4},{"$f":"IF($B126=10298,ROUND(SUMPRODUCT($E$4:$E125,AH$4:AH125),7),ROUND(MIN(Q126,$T126)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.0049999999999995E-4},{"$f":"ROUND(VLOOKUP($B126,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},7.0109999999999997E-4,7.0049999999999995E-4,7.007999999999999E-4,{"$f":"+IF($B126=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B126,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG126*RT1SC!$J$10+L126)/(H126-J126))))","v":0.99997672349238576},{"$f":"+IF($B126=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B126,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH126*RT1SC!$J$10+M126)/(I126-K126))))","v":0.99993307376549467},1,1,{"$f":"+VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO126","v":5.5E-2},{"$f":"+VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP126","v":5.5E-2},{"$f":"+VLOOKUP($B126,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B126,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B126,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B126,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B126,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B126,Init!$Q:$S,3,FALSE)=0,BA126-BE126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$S,3,FALSE)=0,BB126-BF126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$S,3,FALSE)=0,MIN(BA126+AW126,0),0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$S,3,FALSE)=0,MIN(BB126+AX126,0),0)","v":0},{"$f":"ROUND(AG126*RT1SC!$J$10+AW126+AA126+BC126,3)","v":4.9249999999999998},{"$f":"ROUND(AH126*RT1SC!$J$10+AX126+AB126+BD126,3)","v":4.9210000000000003},{"$f":"+VLOOKUP($B126,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+IF(E135=0,1,0)","v":1},{"$f":"+VLOOKUP($B135,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B135,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":17.536000000000001},{"$f":"+$F135+VLOOKUP($B135,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":17.536000000000001},{"$f":"ROUND(VLOOKUP($B135,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":18.704999999999998},{"$f":"ROUND(VLOOKUP($B135,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":21.878},{"$f":"ROUND(VLOOKUP($B135,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B135,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B135,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B135,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B135,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B135,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L135*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M135*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S136=0),ROUND(VLOOKUP($B135,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B135=10298,SUMPRODUCT(P$4:P134,$E$4:$E134),ROUND(H135-L135-J135,3))),0)","v":21.876999999999999},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S136=0),ROUND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B135=10298,SUMPRODUCT(Q$4:Q134,$E$4:$E134),ROUND(I135-M135-K135,3))),0)","v":21.899000000000001},{"$f":"+P135*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":192167.568},{"$f":"+Q135*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":191835.24000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B135,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B135=10298,SUMPRODUCT($E$4:$E134,T$4:T134),ROUND(RT1SC!$J$10*(G135/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":17.187000000000001},{"$f":"+T135*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":150970.60800000001},{"$f":"+T135*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":150558.12000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B135,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B135=10298,SUMPRODUCT(W$4:W134,$E$4:$E134),ROUND(MAX(P135-$T135,0),3)))","v":4.6900000000000004},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B135,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B135=10298,SUMPRODUCT(X$4:X134,$E$4:$E134),ROUND(MAX(Q135-$T135,0),3)))","v":4.7119999999999997},4.6900000000000004,4.7119999999999997,0,0,{"$f":"+VLOOKUP($B135,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},4.6900000000000004,4.7119999999999997,{"$f":"IF($B135=10298,ROUND(SUMPRODUCT($E$4:$E134,AG$4:AG134),7),ROUND(MIN(P135,$T135)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.4467E-3},{"$f":"IF($B135=10298,ROUND(SUMPRODUCT($E$4:$E134,AH$4:AH134),7),ROUND(MIN(Q135,$T135)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.4467E-3},{"$f":"ROUND(VLOOKUP($B135,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},{"$f":"+AG135-$AI135","v":2.4467E-3},2.4467E-3,{"$f":"+AVERAGE(AJ135:AK135)","v":2.4467E-3},{"$f":"+IF($B135=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B135,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG135*RT1SC!$J$10+L135)/(H135-J135))))","v":0.78561381864058144},{"$f":"+IF($B135=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B135,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH135*RT1SC!$J$10+M135)/(I135-K135))))","v":0.78482458150600476},{"$f":"MAX(P135/$T135,1)","v":1.2728806656193634},1.2741607028568103,{"$f":"+VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO135","v":0},{"$f":"+VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP135","v":0},{"$f":"+VLOOKUP($B135,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B135,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B135,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":3},4.6900000000000004,1.712,{"$f":"ROUND((VLOOKUP($B135,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B135,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B135,Init!$Q:$S,3,FALSE)=0,BA135-BE135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$S,3,FALSE)=0,BB135-BF135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$S,3,FALSE)=0,MIN(BA135+AW135,0),0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$S,3,FALSE)=0,MIN(BB135+AX135,0),0)","v":0},{"$f":"ROUND(AG135*RT1SC!$J$10+AW135+AA135+BC135,3)","v":21.876999999999999},{"$f":"ROUND(AH135*RT1SC!$J$10+AX135+AB135+BD135,3)","v":18.899000000000001},{"$f":"+VLOOKUP($B135,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+IF(E136=0,1,0)","v":1},{"$f":"+VLOOKUP($B136,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B136,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":6.423},{"$f":"+$F136+VLOOKUP($B136,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":6.423},{"$f":"ROUND(VLOOKUP($B136,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":6.3109999999999999},{"$f":"ROUND(VLOOKUP($B136,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":6.3280000000000003},{"$f":"ROUND(VLOOKUP($B136,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B136,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B136,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B136,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B136,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B136,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L136*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M136*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S137=0),ROUND(VLOOKUP($B136,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B136=10298,SUMPRODUCT(P$4:P135,$E$4:$E135),ROUND(H136-L136-J136,3))),0)","v":6.3109999999999999},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S137=0),ROUND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B136=10298,SUMPRODUCT(Q$4:Q135,$E$4:$E135),ROUND(I136-M136-K136,3))),0)","v":6.3280000000000003},{"$f":"+P136*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":55435.824000000001},{"$f":"+Q136*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":55433.280000000006},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B136,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B136=10298,SUMPRODUCT($E$4:$E135,T$4:T135),ROUND(RT1SC!$J$10*(G136/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":6.2949999999999999},{"$f":"+T136*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":55295.28},{"$f":"+T136*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":55144.2},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B136,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B136=10298,SUMPRODUCT(W$4:W135,$E$4:$E135),ROUND(MAX(P136-$T136,0),3)))","v":1.6E-2},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B136,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B136=10298,SUMPRODUCT(X$4:X135,$E$4:$E135),ROUND(MAX(Q136-$T136,0),3)))","v":3.3000000000000002E-2},0,0,1.6E-2,3.3000000000000002E-2,{"$f":"+VLOOKUP($B136,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B136=10298,ROUND(SUMPRODUCT($E$4:$E135,AG$4:AG135),7),ROUND(MIN(P136,$T136)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.9610000000000004E-4},{"$f":"IF($B136=10298,ROUND(SUMPRODUCT($E$4:$E135,AH$4:AH135),7),ROUND(MIN(Q136,$T136)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.9610000000000004E-4},{"$f":"ROUND(VLOOKUP($B136,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},{"$f":"+AG136-$AI136","v":8.9610000000000004E-4},8.9610000000000004E-4,{"$f":"+AVERAGE(AJ136:AK136)","v":8.9610000000000004E-4},{"$f":"+IF($B136=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B136,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG136*RT1SC!$J$10+L136)/(H136-J136))))","v":0.99741169437490096},{"$f":"+IF($B136=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B136,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH136*RT1SC!$J$10+M136)/(I136-K136))))","v":0.99473217496839439},{"$f":"MAX(P136/$T136,1)","v":1.0025416997617156},1.0052422557585385,{"$f":"+VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO136","v":0},{"$f":"+VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP136","v":0},{"$f":"+VLOOKUP($B136,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B136,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B136,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B136,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B136,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B136,Init!$Q:$S,3,FALSE)=0,BA136-BE136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$S,3,FALSE)=0,BB136-BF136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$S,3,FALSE)=0,MIN(BA136+AW136,0),0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$S,3,FALSE)=0,MIN(BB136+AX136,0),0)","v":0},{"$f":"ROUND(AG136*RT1SC!$J$10+AW136+AA136+BC136,3)","v":6.3109999999999999},{"$f":"ROUND(AH136*RT1SC!$J$10+AX136+AB136+BD136,3)","v":6.3280000000000003},{"$f":"+VLOOKUP($B136,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":1}]
[null,12026,"Jefferson County PUD #1",{"$f":"+IF(E137=0,1,0)","v":1},{"$f":"+VLOOKUP($B137,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+$F137+VLOOKUP($B137,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":45.847000000000001},{"$f":"ROUND(VLOOKUP($B137,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":45.026000000000003},{"$f":"ROUND(VLOOKUP($B137,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":45.152999999999999},{"$f":"ROUND(VLOOKUP($B137,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B137,I_NLSL!$B:$RS,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B137,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B137,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B137,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B137,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L137*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M137*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S138=0),ROUND(VLOOKUP($B137,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B137=10298,SUMPRODUCT(P$4:P136,$E$4:$E136),ROUND(H137-L137-J137,3))),0)","v":44.484999999999999},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S138=0),ROUND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B137=10298,SUMPRODUCT(Q$4:Q136,$E$4:$E136),ROUND(I137-M137-K137,3))),0)","v":44.677},{"$f":"+P137*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":390756.24},{"$f":"+Q137*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":391370.52},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B137=10298,SUMPRODUCT($E$4:$E136,T$4:T136),ROUND(RT1SC!$J$10*(G137/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":44.933999999999997},{"$f":"+T137*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":394700.25599999999},{"$f":"+T137*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":393621.83999999997},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B137=10298,SUMPRODUCT(W$4:W136,$E$4:$E136),ROUND(MAX(P137-$T137,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B137=10298,SUMPRODUCT(X$4:X136,$E$4:$E136),ROUND(MAX(Q137-$T137,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B137,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"IF($B137=10298,ROUND(SUMPRODUCT($E$4:$E136,AG$4:AG136),7),ROUND(MIN(P137,$T137)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":6.3328000000000004E-3},{"$f":"IF($B137=10298,ROUND(SUMPRODUCT($E$4:$E136,AH$4:AH136),7),ROUND(MIN(Q137,$T137)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":6.3601999999999999E-3},{"$f":"ROUND(VLOOKUP($B137,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},{"$f":"+AG137-$AI137","v":6.3328000000000004E-3},6.3601999999999999E-3,{"$f":"+AVERAGE(AJ137:AK137)","v":6.3464999999999997E-3},{"$f":"+IF($B137=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG137*RT1SC!$J$10+L137)/(H137-J137))))","v":0.99999616935146685},{"$f":"+IF($B137=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH137*RT1SC!$J$10+M137)/(I137-K137))))","v":1},{"$f":"MAX(P137/$T137,1)","v":1},1,{"$f":"+VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO137","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP137","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B137,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B137,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B137,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B137,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B137,Init!$Q:$S,3,FALSE)=0,BA137-BE137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$S,3,FALSE)=0,BB137-BF137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$S,3,FALSE)=0,MIN(BA137+AW137,0),0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$S,3,FALSE)=0,MIN(BB137+AX137,0),0)","v":0},{"$f":"ROUND(AG137*RT1SC!$J$10+AW137+AA137+BC137,3)","v":44.484999999999999},{"$f":"ROUND(AH137*RT1SC!$J$10+AX137+AB137+BD137,3)","v":44.677},{"$f":"+VLOOKUP($B137,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+IF(E138=0,1,0)","v":1},{"$f":"+VLOOKUP($B138,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B138,Init!$Q:$FC,MATCH(F$3,Init!$Q$4:$FC$4,0),FALSE)","v":538.07099999999991},{"$f":"+$F138+VLOOKUP($B138,Init!$Q:$FD,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$FD$4,0),FALSE)","v":538.07099999999991},{"$f":"ROUND(VLOOKUP($B138,I_TRL!$B$2:$RS$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":899.55200000000002},{"$f":"ROUND(VLOOKUP($B138,I_TRL!$B:$RS,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":969.20799999999997},237.80600000000007,300.81000000000006,{"$f":"ROUND((VLOOKUP($B138,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B138,I_ER!$B:$RS,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":6.4109999999999996},{"$f":"ROUND((VLOOKUP($B138,I_ER_other!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$RS$2,0),FALSE)+VLOOKUP($B138,I_ER!$B:$RS,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$RS$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":6.4169999999999998},{"$f":"+L138*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":56314.223999999995},{"$f":"+M138*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":56212.92},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S139=0),ROUND(VLOOKUP($B138,Init!$Q:$FC,MATCH(P$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B138=10298,SUMPRODUCT(P$4:P137,$E$4:$E137),ROUND(H138-L138-J138,3))),0)","v":648.678},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S139=0),ROUND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Q$3,Init!$Q$4:$FC$4,0),FALSE),3),IF($B138=10298,SUMPRODUCT(Q$4:Q137,$E$4:$E137),ROUND(I138-M138-K138,3))),0)","v":654.49099999999999},{"$f":"+P138*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":5697987.5520000001},{"$f":"+Q138*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":5733341.1600000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B138,Init!$Q:$FC,MATCH(T$3,Init!$Q$4:$FC$4,0),FALSE),IF($B138=10298,SUMPRODUCT($E$4:$E137,T$4:T137),ROUND(RT1SC!$J$10*(G138/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":527.35599999999999},{"$f":"+T138*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":4632295.1040000003},{"$f":"+T138*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":4619638.5599999996},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B138,Init!$Q:$FC,MATCH(W$3,Init!$Q$4:$FC$4,0),FALSE),IF($B138=10298,SUMPRODUCT(W$4:W137,$E$4:$E137),ROUND(MAX(P138-$T138,0),3)))","v":126.214},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B138,Init!$Q:$FC,MATCH(X$3,Init!$Q$4:$FC$4,0),FALSE),IF($B138=10298,SUMPRODUCT(X$4:X137,$E$4:$E137),ROUND(MAX(Q138-$T138,0),3)))","v":131.77600000000001},{"$f":"IF($E138=1,W138,IF(AND((AC138+AY138)=0,W138<1),0,IF(AND((AC138+AY138)>0,W138<1),MIN(AC138+AY138,W138),IF(W138<1,0,W138))))","v":126.214},131.77600000000001,0,0,{"$f":"+VLOOKUP($B138,Init!$Q:$FC,MATCH(AC$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,Init!$Q:$FC,MATCH(AD$3,Init!$Q$4:$FC$4,0),FALSE)","v":0},126.214,131.77600000000001,{"$f":"IF($B138=10298,ROUND(SUMPRODUCT($E$4:$E137,AG$4:AG137),7),ROUND(MIN(P138,$T138)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.4377399999999996E-2},{"$f":"IF($B138=10298,ROUND(SUMPRODUCT($E$4:$E137,AH$4:AH137),7),ROUND(MIN(Q138,$T138)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.4413000000000007E-2},{"$f":"ROUND(VLOOKUP($B138,Init!$Q:$FD,MATCH(Init!$AD$4,Init!$Q$4:$FD$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},{"$f":"+AG138-$AI138","v":7.4377399999999996E-2},7.4413000000000007E-2,{"$f":"+AVERAGE(AJ138:AK138)","v":7.4395199999999995E-2},{"$f":"+IF($B138=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B138,Init!$Q:$FC,MATCH(AM$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AG138*RT1SC!$J$10+L138)/(H138-J138))))","v":0.80731630209183802},{"$f":"+IF($B138=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B138,Init!$Q:$FC,MATCH(AN$3,Init!$Q$4:$FC$4,0),FALSE),MIN(1,(AH138*RT1SC!$J$10+M138)/(I138-K138))))","v":0.80059259378702674},{"$f":"MAX(P138/$T138,1)","v":1.2300571151176813},1.2410800294298348,{"$f":"+VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AO138","v":0},{"$f":"+VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$EO$4,Init!$Q$4:$FC$4,0),FALSE)*AP138","v":0},{"$f":"+VLOOKUP($B138,Init!$Q:$FC,MATCH(AS$3,Init!$Q$4:$FC$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B138,Init!$Q:$FC,MATCH(AT$3,Init!$Q$4:$FC$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B138,Init!$Q:$FC,MATCH(AU$3,Init!$Q$4:$FC$4,0),FALSE)","v":120},{"$f":"+VLOOKUP($B138,Init!$Q:$FC,MATCH(AV$3,Init!$Q$4:$FC$4,0),FALSE)","v":120},6.2140000000000004,11.776,{"$f":"ROUND((VLOOKUP($B138,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B138,I_NR!$B:$RS,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$RS$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B138,Init!$Q:$S,3,FALSE)=0,BA138-BE138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$S,3,FALSE)=0,BB138-BF138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$S,3,FALSE)=0,MIN(BA138+AW138,0),0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$S,3,FALSE)=0,MIN(BB138+AX138,0),0)","v":0},{"$f":"ROUND(AG138*RT1SC!$J$10+AW138+AA138+BC138,3)","v":528.67899999999997},{"$f":"ROUND(AH138*RT1SC!$J$10+AX138+AB138+BD138,3)","v":534.49099999999999},{"$f":"+VLOOKUP($B138,Init!$Q:$FD,MATCH(BI$3,Init!$Q$4:$FD$4,0),FALSE)","v":0}]

{"sheet":"AboveHWM","index":17,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Above RHWM Load Calculation (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+IF(D$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":2356.56},{"$f":"+IF(E$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1701.96},{"$f":"+IF(F$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":2182},{"$f":"+IF(G$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1751.0550000000001},{"$f":"+IF(H$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":2182},{"$f":"+IF(I$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1876.52},{"$f":"+IF(J$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":2269.2800000000002},{"$f":"+IF(K$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1789.24},{"$f":"+IF(L$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":2182},{"$f":"+IF(M$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1614.68},{"$f":"+IF(N$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":2269.2800000000002},{"$f":"+IF(O$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1783.7850000000001},{"$f":"+IF(P$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":2269.2800000000002},{"$f":"+IF(Q$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1658.32},{"$f":"+IF(R$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":2182},{"$f":"+IF(S$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1876.52},{"$f":"+IF(T$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":2269.2800000000002},{"$f":"+IF(U$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1658.32},{"$f":"+IF(V$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":2269.2800000000002},{"$f":"+IF(W$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1789.24},{"$f":"+IF(X$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":2269.2800000000002},{"$f":"+IF(Y$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1789.24},{"$f":"+IF(Z$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":2182},{"$f":"+IF(AA$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1745.6},{"$f":"+IF(AB$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":2724.192},{"$f":"+IF(AC$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1967.472},{"$f":"+IF(AD$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":2421.5039999999999},{"$f":"+IF(AE$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":2125.1219999999998},{"$f":"+IF(AF$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":2623.2959999999998},{"$f":"+IF(AG$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":2068.3679999999999},{"$f":"+IF(AH$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":2522.4},{"$f":"+IF(AI$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":2169.2640000000001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":2421.5039999999999},{"$f":"+IF(AK$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1816.1279999999999},{"$f":"+IF(AL$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":2724.192},{"$f":"+IF(AM$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1961.1659999999999},{"$f":"+IF(AN$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":2623.2959999999998},{"$f":"+IF(AO$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1917.0240000000001},{"$f":"+IF(AP$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":2522.4},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":2169.2640000000001},{"$f":"+IF(AR$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":2623.2959999999998},{"$f":"+IF(AS$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1917.0240000000001},{"$f":"+IF(AT$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":2623.2959999999998},{"$f":"+IF(AU$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":2068.3679999999999},{"$f":"+IF(AV$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":2623.2959999999998},{"$f":"+IF(AW$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":2068.3679999999999},{"$f":"+IF(AX$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":2522.4},{"$f":"+IF(AY$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":2017.92}]
[null,10025,"Benton REA",{"$f":"+IF(D$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":3095.28},{"$f":"+IF(E$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":2235.48},{"$f":"+IF(F$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":2866},{"$f":"+IF(G$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":2299.9650000000001},{"$f":"+IF(H$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":2866},{"$f":"+IF(I$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":2464.7600000000002},{"$f":"+IF(J$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":2980.64},{"$f":"+IF(K$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":2350.12},{"$f":"+IF(L$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":2866},{"$f":"+IF(M$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":2120.84},{"$f":"+IF(N$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":2980.64},{"$f":"+IF(O$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":2342.9549999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":2980.64},{"$f":"+IF(Q$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":2178.16},{"$f":"+IF(R$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":2866},{"$f":"+IF(S$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":2464.7600000000002},{"$f":"+IF(T$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":2980.64},{"$f":"+IF(U$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":2178.16},{"$f":"+IF(V$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":2980.64},{"$f":"+IF(W$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":2350.12},{"$f":"+IF(X$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":2980.64},{"$f":"+IF(Y$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":2350.12},{"$f":"+IF(Z$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":2866},{"$f":"+IF(AA$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":2292.8000000000002},{"$f":"+IF(AB$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":3468.5279999999998},{"$f":"+IF(AC$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":2505.0479999999998},{"$f":"+IF(AD$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":3083.136},{"$f":"+IF(AE$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":2705.7730000000001},{"$f":"+IF(AF$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":3340.0639999999999},{"$f":"+IF(AG$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":2633.5120000000002},{"$f":"+IF(AH$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":3211.6},{"$f":"+IF(AI$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":2761.9760000000001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":3083.136},{"$f":"+IF(AK$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":2312.3519999999999},{"$f":"+IF(AL$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":3468.5279999999998},{"$f":"+IF(AM$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":2497.0189999999998},{"$f":"+IF(AN$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":3340.0639999999999},{"$f":"+IF(AO$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":2440.8159999999998},{"$f":"+IF(AP$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":3211.6},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":2761.9760000000001},{"$f":"+IF(AR$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":3340.0639999999999},{"$f":"+IF(AS$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":2440.8159999999998},{"$f":"+IF(AT$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":3340.0639999999999},{"$f":"+IF(AU$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":2633.5120000000002},{"$f":"+IF(AV$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":3340.0639999999999},{"$f":"+IF(AW$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":2633.5120000000002},{"$f":"+IF(AX$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":3211.6},{"$f":"+IF(AY$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":2569.2799999999997}]
[null,10027,"Big Bend Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":1870.1279999999999},{"$f":"+IF(E$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1350.6479999999999},{"$f":"+IF(F$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1731.6},{"$f":"+IF(G$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1389.6089999999999},{"$f":"+IF(H$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1731.6},{"$f":"+IF(I$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1489.1759999999999},{"$f":"+IF(J$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1800.8639999999998},{"$f":"+IF(K$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1419.9119999999998},{"$f":"+IF(L$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1731.6},{"$f":"+IF(M$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1281.384},{"$f":"+IF(N$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1800.8639999999998},{"$f":"+IF(O$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1415.5829999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1800.8639999999998},{"$f":"+IF(Q$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1316.0159999999998},{"$f":"+IF(R$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1731.6},{"$f":"+IF(S$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1489.1759999999999},{"$f":"+IF(T$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1800.8639999999998},{"$f":"+IF(U$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1316.0159999999998},{"$f":"+IF(V$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1800.8639999999998},{"$f":"+IF(W$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1419.9119999999998},{"$f":"+IF(X$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1800.8639999999998},{"$f":"+IF(Y$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1419.9119999999998},{"$f":"+IF(Z$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1731.6},{"$f":"+IF(AA$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1385.28},{"$f":"+IF(AB$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":2117.232},{"$f":"+IF(AC$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1529.1119999999999},{"$f":"+IF(AD$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1881.9839999999999},{"$f":"+IF(AE$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1651.6369999999999},{"$f":"+IF(AF$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":2038.8159999999998},{"$f":"+IF(AG$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1607.528},{"$f":"+IF(AH$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1960.3999999999999},{"$f":"+IF(AI$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1685.944},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1881.9839999999999},{"$f":"+IF(AK$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1411.4879999999998},{"$f":"+IF(AL$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":2117.232},{"$f":"+IF(AM$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1524.211},{"$f":"+IF(AN$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":2038.8159999999998},{"$f":"+IF(AO$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1489.904},{"$f":"+IF(AP$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1960.3999999999999},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1685.944},{"$f":"+IF(AR$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":2038.8159999999998},{"$f":"+IF(AS$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1489.904},{"$f":"+IF(AT$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":2038.8159999999998},{"$f":"+IF(AU$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1607.528},{"$f":"+IF(AV$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":2038.8159999999998},{"$f":"+IF(AW$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1607.528},{"$f":"+IF(AX$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1960.3999999999999},{"$f":"+IF(AY$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1568.32}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":1573.7759999999998},{"$f":"+IF(E$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1136.616},{"$f":"+IF(F$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1457.1999999999998},{"$f":"+IF(G$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1169.403},{"$f":"+IF(H$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1457.1999999999998},{"$f":"+IF(I$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1253.192},{"$f":"+IF(J$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1515.4879999999998},{"$f":"+IF(K$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1194.904},{"$f":"+IF(L$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1457.1999999999998},{"$f":"+IF(M$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1078.328},{"$f":"+IF(N$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1515.4879999999998},{"$f":"+IF(O$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1191.261},{"$f":"+IF(P$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1515.4879999999998},{"$f":"+IF(Q$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1107.472},{"$f":"+IF(R$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1457.1999999999998},{"$f":"+IF(S$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1253.192},{"$f":"+IF(T$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1515.4879999999998},{"$f":"+IF(U$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1107.472},{"$f":"+IF(V$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1515.4879999999998},{"$f":"+IF(W$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1194.904},{"$f":"+IF(X$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1515.4879999999998},{"$f":"+IF(Y$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1194.904},{"$f":"+IF(Z$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1457.1999999999998},{"$f":"+IF(AA$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1165.76},{"$f":"+IF(AB$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":1578.9599999999998},{"$f":"+IF(AC$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1140.3599999999999},{"$f":"+IF(AD$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1403.52},{"$f":"+IF(AE$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1231.7349999999999},{"$f":"+IF(AF$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1520.48},{"$f":"+IF(AG$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1198.8399999999999},{"$f":"+IF(AH$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1462},{"$f":"+IF(AI$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1257.32},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1403.52},{"$f":"+IF(AK$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1052.6399999999999},{"$f":"+IF(AL$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":1578.9599999999998},{"$f":"+IF(AM$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1136.7049999999999},{"$f":"+IF(AN$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1520.48},{"$f":"+IF(AO$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1111.1199999999999},{"$f":"+IF(AP$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1462},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1257.32},{"$f":"+IF(AR$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1520.48},{"$f":"+IF(AS$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1111.1199999999999},{"$f":"+IF(AT$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1520.48},{"$f":"+IF(AU$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1198.8399999999999},{"$f":"+IF(AV$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1520.48},{"$f":"+IF(AW$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1198.8399999999999},{"$f":"+IF(AX$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1462},{"$f":"+IF(AY$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1169.5999999999999}]
[null,10044,"Canby, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":3964.0320000000002},{"$f":"+IF(E$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":2862.9120000000003},{"$f":"+IF(F$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":3670.4},{"$f":"+IF(G$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":2945.4960000000001},{"$f":"+IF(H$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":3670.4},{"$f":"+IF(I$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":3156.5439999999999},{"$f":"+IF(J$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":3817.2159999999999},{"$f":"+IF(K$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":3009.7280000000001},{"$f":"+IF(L$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":3670.4},{"$f":"+IF(M$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":2716.096},{"$f":"+IF(N$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":3817.2159999999999},{"$f":"+IF(O$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":3000.5520000000001},{"$f":"+IF(P$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":3817.2159999999999},{"$f":"+IF(Q$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":2789.5039999999999},{"$f":"+IF(R$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":3670.4},{"$f":"+IF(S$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":3156.5439999999999},{"$f":"+IF(T$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":3817.2159999999999},{"$f":"+IF(U$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":2789.5039999999999},{"$f":"+IF(V$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":3817.2159999999999},{"$f":"+IF(W$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":3009.7280000000001},{"$f":"+IF(X$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":3817.2159999999999},{"$f":"+IF(Y$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":3009.7280000000001},{"$f":"+IF(Z$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":3670.4},{"$f":"+IF(AA$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":2936.32},{"$f":"+IF(AB$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":4584.8159999999998},{"$f":"+IF(AC$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":3311.2559999999999},{"$f":"+IF(AD$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":4075.3919999999998},{"$f":"+IF(AE$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":3576.5809999999997},{"$f":"+IF(AF$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":4415.0079999999998},{"$f":"+IF(AG$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":3481.0639999999999},{"$f":"+IF(AH$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":4245.2},{"$f":"+IF(AI$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":3650.8719999999998},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":4075.3919999999998},{"$f":"+IF(AK$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":3056.5439999999999},{"$f":"+IF(AL$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":4584.8159999999998},{"$f":"+IF(AM$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":3300.643},{"$f":"+IF(AN$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":4415.0079999999998},{"$f":"+IF(AO$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":3226.3519999999999},{"$f":"+IF(AP$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":4245.2},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":3650.8719999999998},{"$f":"+IF(AR$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":4415.0079999999998},{"$f":"+IF(AS$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":3226.3519999999999},{"$f":"+IF(AT$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":4415.0079999999998},{"$f":"+IF(AU$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":3481.0639999999999},{"$f":"+IF(AV$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":4415.0079999999998},{"$f":"+IF(AW$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":3481.0639999999999},{"$f":"+IF(AX$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":4245.2},{"$f":"+IF(AY$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":3396.16}]
[null,10047,"Central Lincoln PUD",{"$f":"+IF(D$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":687.74400000000003},{"$f":"+IF(E$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":496.70400000000001},{"$f":"+IF(F$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":636.80000000000007},{"$f":"+IF(G$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":511.03200000000004},{"$f":"+IF(H$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":636.80000000000007},{"$f":"+IF(I$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":547.64800000000002},{"$f":"+IF(J$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":662.27200000000005},{"$f":"+IF(K$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":522.17600000000004},{"$f":"+IF(L$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":636.80000000000007},{"$f":"+IF(M$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":471.23200000000003},{"$f":"+IF(N$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":662.27200000000005},{"$f":"+IF(O$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":520.58400000000006},{"$f":"+IF(P$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":662.27200000000005},{"$f":"+IF(Q$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":483.96800000000002},{"$f":"+IF(R$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":636.80000000000007},{"$f":"+IF(S$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":547.64800000000002},{"$f":"+IF(T$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":662.27200000000005},{"$f":"+IF(U$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":483.96800000000002},{"$f":"+IF(V$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":662.27200000000005},{"$f":"+IF(W$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":522.17600000000004},{"$f":"+IF(X$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":662.27200000000005},{"$f":"+IF(Y$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":522.17600000000004},{"$f":"+IF(Z$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":636.80000000000007},{"$f":"+IF(AA$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":509.44000000000005},{"$f":"+IF(AB$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":708.048},{"$f":"+IF(AC$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":511.36799999999999},{"$f":"+IF(AD$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":629.37599999999998},{"$f":"+IF(AE$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":552.34299999999996},{"$f":"+IF(AF$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":681.82399999999996},{"$f":"+IF(AG$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":537.59199999999998},{"$f":"+IF(AH$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":655.6},{"$f":"+IF(AI$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":563.81600000000003},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":629.37599999999998},{"$f":"+IF(AK$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":472.03199999999998},{"$f":"+IF(AL$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":708.048},{"$f":"+IF(AM$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":509.72899999999998},{"$f":"+IF(AN$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":681.82399999999996},{"$f":"+IF(AO$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":498.25600000000003},{"$f":"+IF(AP$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":655.6},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":563.81600000000003},{"$f":"+IF(AR$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":681.82399999999996},{"$f":"+IF(AS$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":498.25600000000003},{"$f":"+IF(AT$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":681.82399999999996},{"$f":"+IF(AU$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":537.59199999999998},{"$f":"+IF(AV$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":681.82399999999996},{"$f":"+IF(AW$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":537.59199999999998},{"$f":"+IF(AX$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":655.6},{"$f":"+IF(AY$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":524.48}]
[null,10074,"Forest Grove, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":832.46400000000006},{"$f":"+IF(E$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":601.22400000000005},{"$f":"+IF(F$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":770.80000000000007},{"$f":"+IF(G$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":618.56700000000001},{"$f":"+IF(H$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":770.80000000000007},{"$f":"+IF(I$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":662.88800000000003},{"$f":"+IF(J$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":801.63200000000006},{"$f":"+IF(K$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":632.05600000000004},{"$f":"+IF(L$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":770.80000000000007},{"$f":"+IF(M$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":570.39200000000005},{"$f":"+IF(N$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":801.63200000000006},{"$f":"+IF(O$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":630.12900000000002},{"$f":"+IF(P$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":801.63200000000006},{"$f":"+IF(Q$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":585.80799999999999},{"$f":"+IF(R$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":770.80000000000007},{"$f":"+IF(S$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":662.88800000000003},{"$f":"+IF(T$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":801.63200000000006},{"$f":"+IF(U$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":585.80799999999999},{"$f":"+IF(V$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":801.63200000000006},{"$f":"+IF(W$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":632.05600000000004},{"$f":"+IF(X$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":801.63200000000006},{"$f":"+IF(Y$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":632.05600000000004},{"$f":"+IF(Z$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":770.80000000000007},{"$f":"+IF(AA$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":616.64},{"$f":"+IF(AB$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":891.21600000000012},{"$f":"+IF(AC$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":643.65600000000006},{"$f":"+IF(AD$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":792.19200000000001},{"$f":"+IF(AE$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":695.23100000000011},{"$f":"+IF(AF$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":858.20800000000008},{"$f":"+IF(AG$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":676.6640000000001},{"$f":"+IF(AH$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":825.2},{"$f":"+IF(AI$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":709.67200000000003},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":792.19200000000001},{"$f":"+IF(AK$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":594.14400000000001},{"$f":"+IF(AL$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":891.21600000000012},{"$f":"+IF(AM$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":641.59300000000007},{"$f":"+IF(AN$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":858.20800000000008},{"$f":"+IF(AO$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":627.15200000000004},{"$f":"+IF(AP$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":825.2},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":709.67200000000003},{"$f":"+IF(AR$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":858.20800000000008},{"$f":"+IF(AS$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":627.15200000000004},{"$f":"+IF(AT$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":858.20800000000008},{"$f":"+IF(AU$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":676.6640000000001},{"$f":"+IF(AV$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":858.20800000000008},{"$f":"+IF(AW$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":676.6640000000001},{"$f":"+IF(AX$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":825.2},{"$f":"+IF(AY$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":660.16000000000008}]
[null,10087,"Port Angeles, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+IF(D$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":10.8},{"$f":"+IF(AC$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":7.8000000000000007},{"$f":"+IF(AD$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":9.6000000000000014},{"$f":"+IF(AE$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":8.4250000000000007},{"$f":"+IF(AF$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":10.4},{"$f":"+IF(AG$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":8.2000000000000011},{"$f":"+IF(AH$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":10},{"$f":"+IF(AI$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":8.6},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":9.6000000000000014},{"$f":"+IF(AK$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":7.2},{"$f":"+IF(AL$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":10.8},{"$f":"+IF(AM$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":7.7750000000000004},{"$f":"+IF(AN$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":10.4},{"$f":"+IF(AO$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":7.6000000000000005},{"$f":"+IF(AP$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":10},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":8.6},{"$f":"+IF(AR$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":10.4},{"$f":"+IF(AS$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":7.6000000000000005},{"$f":"+IF(AT$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":10.4},{"$f":"+IF(AU$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":8.2000000000000011},{"$f":"+IF(AV$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":10.4},{"$f":"+IF(AW$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":8.2000000000000011},{"$f":"+IF(AX$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":10},{"$f":"+IF(AY$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":8}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+IF(D$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+IF(D$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+IF(D$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+IF(D$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":39.744},{"$f":"+IF(AC$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":28.704000000000001},{"$f":"+IF(AD$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":35.328000000000003},{"$f":"+IF(AE$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":31.003999999999998},{"$f":"+IF(AF$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":38.271999999999998},{"$f":"+IF(AG$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":30.175999999999998},{"$f":"+IF(AH$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":36.799999999999997},{"$f":"+IF(AI$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":31.648},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":35.328000000000003},{"$f":"+IF(AK$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":26.495999999999999},{"$f":"+IF(AL$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":39.744},{"$f":"+IF(AM$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":28.611999999999998},{"$f":"+IF(AN$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":38.271999999999998},{"$f":"+IF(AO$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":27.968},{"$f":"+IF(AP$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":36.799999999999997},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":31.648},{"$f":"+IF(AR$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":38.271999999999998},{"$f":"+IF(AS$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":27.968},{"$f":"+IF(AT$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":38.271999999999998},{"$f":"+IF(AU$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":30.175999999999998},{"$f":"+IF(AV$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":38.271999999999998},{"$f":"+IF(AW$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":30.175999999999998},{"$f":"+IF(AX$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":36.799999999999997},{"$f":"+IF(AY$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":29.439999999999998}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+IF(D$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+IF(D$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":2026.0800000000002},{"$f":"+IF(E$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1463.2800000000002},{"$f":"+IF(F$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1876.0000000000002},{"$f":"+IF(G$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1505.4900000000002},{"$f":"+IF(H$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1876.0000000000002},{"$f":"+IF(I$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1613.3600000000001},{"$f":"+IF(J$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1951.0400000000002},{"$f":"+IF(K$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1538.3200000000002},{"$f":"+IF(L$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1876.0000000000002},{"$f":"+IF(M$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1388.24},{"$f":"+IF(N$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1951.0400000000002},{"$f":"+IF(O$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1533.63},{"$f":"+IF(P$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1951.0400000000002},{"$f":"+IF(Q$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1425.7600000000002},{"$f":"+IF(R$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1876.0000000000002},{"$f":"+IF(S$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1613.3600000000001},{"$f":"+IF(T$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1951.0400000000002},{"$f":"+IF(U$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1425.7600000000002},{"$f":"+IF(V$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1951.0400000000002},{"$f":"+IF(W$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1538.3200000000002},{"$f":"+IF(X$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1951.0400000000002},{"$f":"+IF(Y$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1538.3200000000002},{"$f":"+IF(Z$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1876.0000000000002},{"$f":"+IF(AA$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1500.8000000000002},{"$f":"+IF(AB$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":2035.5839999999998},{"$f":"+IF(AC$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1470.144},{"$f":"+IF(AD$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1809.4079999999999},{"$f":"+IF(AE$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1587.944},{"$f":"+IF(AF$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1960.192},{"$f":"+IF(AG$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1545.5359999999998},{"$f":"+IF(AH$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1884.8},{"$f":"+IF(AI$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1620.9279999999999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1809.4079999999999},{"$f":"+IF(AK$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1357.056},{"$f":"+IF(AL$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":2035.5839999999998},{"$f":"+IF(AM$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1465.432},{"$f":"+IF(AN$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1960.192},{"$f":"+IF(AO$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1432.4479999999999},{"$f":"+IF(AP$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1884.8},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1620.9279999999999},{"$f":"+IF(AR$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1960.192},{"$f":"+IF(AS$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1432.4479999999999},{"$f":"+IF(AT$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1960.192},{"$f":"+IF(AU$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1545.5359999999998},{"$f":"+IF(AV$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1960.192},{"$f":"+IF(AW$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1545.5359999999998},{"$f":"+IF(AX$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1884.8},{"$f":"+IF(AY$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1507.84}]
[null,11680,"Weiser, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+IF(D$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":54524.447999999997},{"$f":"+IF(E$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":39378.767999999996},{"$f":"+IF(F$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":50485.599999999999},{"$f":"+IF(G$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":40514.694000000003},{"$f":"+IF(H$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":50485.599999999999},{"$f":"+IF(I$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":43417.616000000002},{"$f":"+IF(J$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":52505.023999999998},{"$f":"+IF(K$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":41398.192000000003},{"$f":"+IF(L$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":50485.599999999999},{"$f":"+IF(M$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":37359.343999999997},{"$f":"+IF(N$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":52505.023999999998},{"$f":"+IF(O$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":41271.978000000003},{"$f":"+IF(P$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":52505.023999999998},{"$f":"+IF(Q$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":38369.055999999997},{"$f":"+IF(R$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":50485.599999999999},{"$f":"+IF(S$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":43417.616000000002},{"$f":"+IF(T$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":52505.023999999998},{"$f":"+IF(U$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":38369.055999999997},{"$f":"+IF(V$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":52505.023999999998},{"$f":"+IF(W$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":41398.192000000003},{"$f":"+IF(X$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":52505.023999999998},{"$f":"+IF(Y$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":41398.192000000003},{"$f":"+IF(Z$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":50485.599999999999},{"$f":"+IF(AA$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":40388.479999999996},{"$f":"+IF(AB$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":56927.232000000004},{"$f":"+IF(AC$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":41114.112000000001},{"$f":"+IF(AD$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":50601.984000000004},{"$f":"+IF(AE$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":44408.512000000002},{"$f":"+IF(AF$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":54818.816000000006},{"$f":"+IF(AG$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":43222.528000000006},{"$f":"+IF(AH$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":52710.400000000001},{"$f":"+IF(AI$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":45330.944000000003},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":50601.984000000004},{"$f":"+IF(AK$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":37951.488000000005},{"$f":"+IF(AL$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":56927.232000000004},{"$f":"+IF(AM$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":40982.336000000003},{"$f":"+IF(AN$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":54818.816000000006},{"$f":"+IF(AO$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":40059.904000000002},{"$f":"+IF(AP$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":52710.400000000001},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":45330.944000000003},{"$f":"+IF(AR$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":54818.816000000006},{"$f":"+IF(AS$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":40059.904000000002},{"$f":"+IF(AT$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":54818.816000000006},{"$f":"+IF(AU$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":43222.528000000006},{"$f":"+IF(AV$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":54818.816000000006},{"$f":"+IF(AW$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":43222.528000000006},{"$f":"+IF(AX$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":52710.400000000001},{"$f":"+IF(AY$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":42168.320000000007}]

{"sheet":"RemainingAboveHWM","index":18,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Above RHWM Load Not Served by Vintage (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"MAX(AboveHWM!D4-Tier2_Vintage!D4,0)","v":0},{"$f":"MAX(AboveHWM!E4-Tier2_Vintage!E4,0)","v":0},{"$f":"MAX(AboveHWM!F4-Tier2_Vintage!F4,0)","v":0},{"$f":"MAX(AboveHWM!G4-Tier2_Vintage!G4,0)","v":0},{"$f":"MAX(AboveHWM!H4-Tier2_Vintage!H4,0)","v":0},{"$f":"MAX(AboveHWM!I4-Tier2_Vintage!I4,0)","v":0},{"$f":"MAX(AboveHWM!J4-Tier2_Vintage!J4,0)","v":0},{"$f":"MAX(AboveHWM!K4-Tier2_Vintage!K4,0)","v":0},{"$f":"MAX(AboveHWM!L4-Tier2_Vintage!L4,0)","v":0},{"$f":"MAX(AboveHWM!M4-Tier2_Vintage!M4,0)","v":0},{"$f":"MAX(AboveHWM!N4-Tier2_Vintage!N4,0)","v":0},{"$f":"MAX(AboveHWM!O4-Tier2_Vintage!O4,0)","v":0},{"$f":"MAX(AboveHWM!P4-Tier2_Vintage!P4,0)","v":0},{"$f":"MAX(AboveHWM!Q4-Tier2_Vintage!Q4,0)","v":0},{"$f":"MAX(AboveHWM!R4-Tier2_Vintage!R4,0)","v":0},{"$f":"MAX(AboveHWM!S4-Tier2_Vintage!S4,0)","v":0},{"$f":"MAX(AboveHWM!T4-Tier2_Vintage!T4,0)","v":0},{"$f":"MAX(AboveHWM!U4-Tier2_Vintage!U4,0)","v":0},{"$f":"MAX(AboveHWM!V4-Tier2_Vintage!V4,0)","v":0},{"$f":"MAX(AboveHWM!W4-Tier2_Vintage!W4,0)","v":0},{"$f":"MAX(AboveHWM!X4-Tier2_Vintage!X4,0)","v":0},{"$f":"MAX(AboveHWM!Y4-Tier2_Vintage!Y4,0)","v":0},{"$f":"MAX(AboveHWM!Z4-Tier2_Vintage!Z4,0)","v":0},{"$f":"MAX(AboveHWM!AA4-Tier2_Vintage!AA4,0)","v":0},{"$f":"MAX(AboveHWM!AB4-Tier2_Vintage!AB4,0)","v":0},{"$f":"MAX(AboveHWM!AC4-Tier2_Vintage!AC4,0)","v":0},{"$f":"MAX(AboveHWM!AD4-Tier2_Vintage!AD4,0)","v":0},{"$f":"MAX(AboveHWM!AE4-Tier2_Vintage!AE4,0)","v":0},{"$f":"MAX(AboveHWM!AF4-Tier2_Vintage!AF4,0)","v":0},{"$f":"MAX(AboveHWM!AG4-Tier2_Vintage!AG4,0)","v":0},{"$f":"MAX(AboveHWM!AH4-Tier2_Vintage!AH4,0)","v":0},{"$f":"MAX(AboveHWM!AI4-Tier2_Vintage!AI4,0)","v":0},{"$f":"MAX(AboveHWM!AJ4-Tier2_Vintage!AJ4,0)","v":0},{"$f":"MAX(AboveHWM!AK4-Tier2_Vintage!AK4,0)","v":0},{"$f":"MAX(AboveHWM!AL4-Tier2_Vintage!AL4,0)","v":0},{"$f":"MAX(AboveHWM!AM4-Tier2_Vintage!AM4,0)","v":0},{"$f":"MAX(AboveHWM!AN4-Tier2_Vintage!AN4,0)","v":0},{"$f":"MAX(AboveHWM!AO4-Tier2_Vintage!AO4,0)","v":0},{"$f":"MAX(AboveHWM!AP4-Tier2_Vintage!AP4,0)","v":0},{"$f":"MAX(AboveHWM!AQ4-Tier2_Vintage!AQ4,0)","v":0},{"$f":"MAX(AboveHWM!AR4-Tier2_Vintage!AR4,0)","v":0},{"$f":"MAX(AboveHWM!AS4-Tier2_Vintage!AS4,0)","v":0},{"$f":"MAX(AboveHWM!AT4-Tier2_Vintage!AT4,0)","v":0},{"$f":"MAX(AboveHWM!AU4-Tier2_Vintage!AU4,0)","v":0},{"$f":"MAX(AboveHWM!AV4-Tier2_Vintage!AV4,0)","v":0},{"$f":"MAX(AboveHWM!AW4-Tier2_Vintage!AW4,0)","v":0},{"$f":"MAX(AboveHWM!AX4-Tier2_Vintage!AX4,0)","v":0},{"$f":"MAX(AboveHWM!AY4-Tier2_Vintage!AY4,0)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"MAX(AboveHWM!D5-Tier2_Vintage!D5,0)","v":0},{"$f":"MAX(AboveHWM!E5-Tier2_Vintage!E5,0)","v":0},{"$f":"MAX(AboveHWM!F5-Tier2_Vintage!F5,0)","v":0},{"$f":"MAX(AboveHWM!G5-Tier2_Vintage!G5,0)","v":0},{"$f":"MAX(AboveHWM!H5-Tier2_Vintage!H5,0)","v":0},{"$f":"MAX(AboveHWM!I5-Tier2_Vintage!I5,0)","v":0},{"$f":"MAX(AboveHWM!J5-Tier2_Vintage!J5,0)","v":0},{"$f":"MAX(AboveHWM!K5-Tier2_Vintage!K5,0)","v":0},{"$f":"MAX(AboveHWM!L5-Tier2_Vintage!L5,0)","v":0},{"$f":"MAX(AboveHWM!M5-Tier2_Vintage!M5,0)","v":0},{"$f":"MAX(AboveHWM!N5-Tier2_Vintage!N5,0)","v":0},{"$f":"MAX(AboveHWM!O5-Tier2_Vintage!O5,0)","v":0},{"$f":"MAX(AboveHWM!P5-Tier2_Vintage!P5,0)","v":0},{"$f":"MAX(AboveHWM!Q5-Tier2_Vintage!Q5,0)","v":0},{"$f":"MAX(AboveHWM!R5-Tier2_Vintage!R5,0)","v":0},{"$f":"MAX(AboveHWM!S5-Tier2_Vintage!S5,0)","v":0},{"$f":"MAX(AboveHWM!T5-Tier2_Vintage!T5,0)","v":0},{"$f":"MAX(AboveHWM!U5-Tier2_Vintage!U5,0)","v":0},{"$f":"MAX(AboveHWM!V5-Tier2_Vintage!V5,0)","v":0},{"$f":"MAX(AboveHWM!W5-Tier2_Vintage!W5,0)","v":0},{"$f":"MAX(AboveHWM!X5-Tier2_Vintage!X5,0)","v":0},{"$f":"MAX(AboveHWM!Y5-Tier2_Vintage!Y5,0)","v":0},{"$f":"MAX(AboveHWM!Z5-Tier2_Vintage!Z5,0)","v":0},{"$f":"MAX(AboveHWM!AA5-Tier2_Vintage!AA5,0)","v":0},{"$f":"MAX(AboveHWM!AB5-Tier2_Vintage!AB5,0)","v":0},{"$f":"MAX(AboveHWM!AC5-Tier2_Vintage!AC5,0)","v":0},{"$f":"MAX(AboveHWM!AD5-Tier2_Vintage!AD5,0)","v":0},{"$f":"MAX(AboveHWM!AE5-Tier2_Vintage!AE5,0)","v":0},{"$f":"MAX(AboveHWM!AF5-Tier2_Vintage!AF5,0)","v":0},{"$f":"MAX(AboveHWM!AG5-Tier2_Vintage!AG5,0)","v":0},{"$f":"MAX(AboveHWM!AH5-Tier2_Vintage!AH5,0)","v":0},{"$f":"MAX(AboveHWM!AI5-Tier2_Vintage!AI5,0)","v":0},{"$f":"MAX(AboveHWM!AJ5-Tier2_Vintage!AJ5,0)","v":0},{"$f":"MAX(AboveHWM!AK5-Tier2_Vintage!AK5,0)","v":0},{"$f":"MAX(AboveHWM!AL5-Tier2_Vintage!AL5,0)","v":0},{"$f":"MAX(AboveHWM!AM5-Tier2_Vintage!AM5,0)","v":0},{"$f":"MAX(AboveHWM!AN5-Tier2_Vintage!AN5,0)","v":0},{"$f":"MAX(AboveHWM!AO5-Tier2_Vintage!AO5,0)","v":0},{"$f":"MAX(AboveHWM!AP5-Tier2_Vintage!AP5,0)","v":0},{"$f":"MAX(AboveHWM!AQ5-Tier2_Vintage!AQ5,0)","v":0},{"$f":"MAX(AboveHWM!AR5-Tier2_Vintage!AR5,0)","v":0},{"$f":"MAX(AboveHWM!AS5-Tier2_Vintage!AS5,0)","v":0},{"$f":"MAX(AboveHWM!AT5-Tier2_Vintage!AT5,0)","v":0},{"$f":"MAX(AboveHWM!AU5-Tier2_Vintage!AU5,0)","v":0},{"$f":"MAX(AboveHWM!AV5-Tier2_Vintage!AV5,0)","v":0},{"$f":"MAX(AboveHWM!AW5-Tier2_Vintage!AW5,0)","v":0},{"$f":"MAX(AboveHWM!AX5-Tier2_Vintage!AX5,0)","v":0},{"$f":"MAX(AboveHWM!AY5-Tier2_Vintage!AY5,0)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"MAX(AboveHWM!D6-Tier2_Vintage!D6,0)","v":2356.56},{"$f":"MAX(AboveHWM!E6-Tier2_Vintage!E6,0)","v":1701.96},{"$f":"MAX(AboveHWM!F6-Tier2_Vintage!F6,0)","v":2182},{"$f":"MAX(AboveHWM!G6-Tier2_Vintage!G6,0)","v":1751.0550000000001},{"$f":"MAX(AboveHWM!H6-Tier2_Vintage!H6,0)","v":2182},{"$f":"MAX(AboveHWM!I6-Tier2_Vintage!I6,0)","v":1876.52},{"$f":"MAX(AboveHWM!J6-Tier2_Vintage!J6,0)","v":2269.2800000000002},{"$f":"MAX(AboveHWM!K6-Tier2_Vintage!K6,0)","v":1789.24},{"$f":"MAX(AboveHWM!L6-Tier2_Vintage!L6,0)","v":2182},{"$f":"MAX(AboveHWM!M6-Tier2_Vintage!M6,0)","v":1614.68},{"$f":"MAX(AboveHWM!N6-Tier2_Vintage!N6,0)","v":2269.2800000000002},{"$f":"MAX(AboveHWM!O6-Tier2_Vintage!O6,0)","v":1783.7850000000001},{"$f":"MAX(AboveHWM!P6-Tier2_Vintage!P6,0)","v":2269.2800000000002},{"$f":"MAX(AboveHWM!Q6-Tier2_Vintage!Q6,0)","v":1658.32},{"$f":"MAX(AboveHWM!R6-Tier2_Vintage!R6,0)","v":2182},{"$f":"MAX(AboveHWM!S6-Tier2_Vintage!S6,0)","v":1876.52},{"$f":"MAX(AboveHWM!T6-Tier2_Vintage!T6,0)","v":2269.2800000000002},{"$f":"MAX(AboveHWM!U6-Tier2_Vintage!U6,0)","v":1658.32},{"$f":"MAX(AboveHWM!V6-Tier2_Vintage!V6,0)","v":2269.2800000000002},{"$f":"MAX(AboveHWM!W6-Tier2_Vintage!W6,0)","v":1789.24},{"$f":"MAX(AboveHWM!X6-Tier2_Vintage!X6,0)","v":2269.2800000000002},{"$f":"MAX(AboveHWM!Y6-Tier2_Vintage!Y6,0)","v":1789.24},{"$f":"MAX(AboveHWM!Z6-Tier2_Vintage!Z6,0)","v":2182},{"$f":"MAX(AboveHWM!AA6-Tier2_Vintage!AA6,0)","v":1745.6},{"$f":"MAX(AboveHWM!AB6-Tier2_Vintage!AB6,0)","v":2724.192},{"$f":"MAX(AboveHWM!AC6-Tier2_Vintage!AC6,0)","v":1967.472},{"$f":"MAX(AboveHWM!AD6-Tier2_Vintage!AD6,0)","v":2421.5039999999999},{"$f":"MAX(AboveHWM!AE6-Tier2_Vintage!AE6,0)","v":2125.1219999999998},{"$f":"MAX(AboveHWM!AF6-Tier2_Vintage!AF6,0)","v":2623.2959999999998},{"$f":"MAX(AboveHWM!AG6-Tier2_Vintage!AG6,0)","v":2068.3679999999999},{"$f":"MAX(AboveHWM!AH6-Tier2_Vintage!AH6,0)","v":2522.4},{"$f":"MAX(AboveHWM!AI6-Tier2_Vintage!AI6,0)","v":2169.2640000000001},{"$f":"MAX(AboveHWM!AJ6-Tier2_Vintage!AJ6,0)","v":2421.5039999999999},{"$f":"MAX(AboveHWM!AK6-Tier2_Vintage!AK6,0)","v":1816.1279999999999},{"$f":"MAX(AboveHWM!AL6-Tier2_Vintage!AL6,0)","v":2724.192},{"$f":"MAX(AboveHWM!AM6-Tier2_Vintage!AM6,0)","v":1961.1659999999999},{"$f":"MAX(AboveHWM!AN6-Tier2_Vintage!AN6,0)","v":2623.2959999999998},{"$f":"MAX(AboveHWM!AO6-Tier2_Vintage!AO6,0)","v":1917.0240000000001},{"$f":"MAX(AboveHWM!AP6-Tier2_Vintage!AP6,0)","v":2522.4},{"$f":"MAX(AboveHWM!AQ6-Tier2_Vintage!AQ6,0)","v":2169.2640000000001},{"$f":"MAX(AboveHWM!AR6-Tier2_Vintage!AR6,0)","v":2623.2959999999998},{"$f":"MAX(AboveHWM!AS6-Tier2_Vintage!AS6,0)","v":1917.0240000000001},{"$f":"MAX(AboveHWM!AT6-Tier2_Vintage!AT6,0)","v":2623.2959999999998},{"$f":"MAX(AboveHWM!AU6-Tier2_Vintage!AU6,0)","v":2068.3679999999999},{"$f":"MAX(AboveHWM!AV6-Tier2_Vintage!AV6,0)","v":2623.2959999999998},{"$f":"MAX(AboveHWM!AW6-Tier2_Vintage!AW6,0)","v":2068.3679999999999},{"$f":"MAX(AboveHWM!AX6-Tier2_Vintage!AX6,0)","v":2522.4},{"$f":"MAX(AboveHWM!AY6-Tier2_Vintage!AY6,0)","v":2017.92}]
[null,10025,"Benton REA",{"$f":"MAX(AboveHWM!D7-Tier2_Vintage!D7,0)","v":3095.28},{"$f":"MAX(AboveHWM!E7-Tier2_Vintage!E7,0)","v":2235.48},{"$f":"MAX(AboveHWM!F7-Tier2_Vintage!F7,0)","v":2866},{"$f":"MAX(AboveHWM!G7-Tier2_Vintage!G7,0)","v":2299.9650000000001},{"$f":"MAX(AboveHWM!H7-Tier2_Vintage!H7,0)","v":2866},{"$f":"MAX(AboveHWM!I7-Tier2_Vintage!I7,0)","v":2464.7600000000002},{"$f":"MAX(AboveHWM!J7-Tier2_Vintage!J7,0)","v":2980.64},{"$f":"MAX(AboveHWM!K7-Tier2_Vintage!K7,0)","v":2350.12},{"$f":"MAX(AboveHWM!L7-Tier2_Vintage!L7,0)","v":2866},{"$f":"MAX(AboveHWM!M7-Tier2_Vintage!M7,0)","v":2120.84},{"$f":"MAX(AboveHWM!N7-Tier2_Vintage!N7,0)","v":2980.64},{"$f":"MAX(AboveHWM!O7-Tier2_Vintage!O7,0)","v":2342.9549999999999},{"$f":"MAX(AboveHWM!P7-Tier2_Vintage!P7,0)","v":2980.64},{"$f":"MAX(AboveHWM!Q7-Tier2_Vintage!Q7,0)","v":2178.16},{"$f":"MAX(AboveHWM!R7-Tier2_Vintage!R7,0)","v":2866},{"$f":"MAX(AboveHWM!S7-Tier2_Vintage!S7,0)","v":2464.7600000000002},{"$f":"MAX(AboveHWM!T7-Tier2_Vintage!T7,0)","v":2980.64},{"$f":"MAX(AboveHWM!U7-Tier2_Vintage!U7,0)","v":2178.16},{"$f":"MAX(AboveHWM!V7-Tier2_Vintage!V7,0)","v":2980.64},{"$f":"MAX(AboveHWM!W7-Tier2_Vintage!W7,0)","v":2350.12},{"$f":"MAX(AboveHWM!X7-Tier2_Vintage!X7,0)","v":2980.64},{"$f":"MAX(AboveHWM!Y7-Tier2_Vintage!Y7,0)","v":2350.12},{"$f":"MAX(AboveHWM!Z7-Tier2_Vintage!Z7,0)","v":2866},{"$f":"MAX(AboveHWM!AA7-Tier2_Vintage!AA7,0)","v":2292.8000000000002},{"$f":"MAX(AboveHWM!AB7-Tier2_Vintage!AB7,0)","v":3468.5279999999998},{"$f":"MAX(AboveHWM!AC7-Tier2_Vintage!AC7,0)","v":2505.0479999999998},{"$f":"MAX(AboveHWM!AD7-Tier2_Vintage!AD7,0)","v":3083.136},{"$f":"MAX(AboveHWM!AE7-Tier2_Vintage!AE7,0)","v":2705.7730000000001},{"$f":"MAX(AboveHWM!AF7-Tier2_Vintage!AF7,0)","v":3340.0639999999999},{"$f":"MAX(AboveHWM!AG7-Tier2_Vintage!AG7,0)","v":2633.5120000000002},{"$f":"MAX(AboveHWM!AH7-Tier2_Vintage!AH7,0)","v":3211.6},{"$f":"MAX(AboveHWM!AI7-Tier2_Vintage!AI7,0)","v":2761.9760000000001},{"$f":"MAX(AboveHWM!AJ7-Tier2_Vintage!AJ7,0)","v":3083.136},{"$f":"MAX(AboveHWM!AK7-Tier2_Vintage!AK7,0)","v":2312.3519999999999},{"$f":"MAX(AboveHWM!AL7-Tier2_Vintage!AL7,0)","v":3468.5279999999998},{"$f":"MAX(AboveHWM!AM7-Tier2_Vintage!AM7,0)","v":2497.0189999999998},{"$f":"MAX(AboveHWM!AN7-Tier2_Vintage!AN7,0)","v":3340.0639999999999},{"$f":"MAX(AboveHWM!AO7-Tier2_Vintage!AO7,0)","v":2440.8159999999998},{"$f":"MAX(AboveHWM!AP7-Tier2_Vintage!AP7,0)","v":3211.6},{"$f":"MAX(AboveHWM!AQ7-Tier2_Vintage!AQ7,0)","v":2761.9760000000001},{"$f":"MAX(AboveHWM!AR7-Tier2_Vintage!AR7,0)","v":3340.0639999999999},{"$f":"MAX(AboveHWM!AS7-Tier2_Vintage!AS7,0)","v":2440.8159999999998},{"$f":"MAX(AboveHWM!AT7-Tier2_Vintage!AT7,0)","v":3340.0639999999999},{"$f":"MAX(AboveHWM!AU7-Tier2_Vintage!AU7,0)","v":2633.5120000000002},{"$f":"MAX(AboveHWM!AV7-Tier2_Vintage!AV7,0)","v":3340.0639999999999},{"$f":"MAX(AboveHWM!AW7-Tier2_Vintage!AW7,0)","v":2633.5120000000002},{"$f":"MAX(AboveHWM!AX7-Tier2_Vintage!AX7,0)","v":3211.6},{"$f":"MAX(AboveHWM!AY7-Tier2_Vintage!AY7,0)","v":2569.2799999999997}]
[null,10027,"Big Bend Elec Coop",{"$f":"MAX(AboveHWM!D8-Tier2_Vintage!D8,0)","v":1870.1279999999999},{"$f":"MAX(AboveHWM!E8-Tier2_Vintage!E8,0)","v":1350.6479999999999},{"$f":"MAX(AboveHWM!F8-Tier2_Vintage!F8,0)","v":1731.6},{"$f":"MAX(AboveHWM!G8-Tier2_Vintage!G8,0)","v":1389.6089999999999},{"$f":"MAX(AboveHWM!H8-Tier2_Vintage!H8,0)","v":1731.6},{"$f":"MAX(AboveHWM!I8-Tier2_Vintage!I8,0)","v":1489.1759999999999},{"$f":"MAX(AboveHWM!J8-Tier2_Vintage!J8,0)","v":1800.8639999999998},{"$f":"MAX(AboveHWM!K8-Tier2_Vintage!K8,0)","v":1419.9119999999998},{"$f":"MAX(AboveHWM!L8-Tier2_Vintage!L8,0)","v":1731.6},{"$f":"MAX(AboveHWM!M8-Tier2_Vintage!M8,0)","v":1281.384},{"$f":"MAX(AboveHWM!N8-Tier2_Vintage!N8,0)","v":1800.8639999999998},{"$f":"MAX(AboveHWM!O8-Tier2_Vintage!O8,0)","v":1415.5829999999999},{"$f":"MAX(AboveHWM!P8-Tier2_Vintage!P8,0)","v":1800.8639999999998},{"$f":"MAX(AboveHWM!Q8-Tier2_Vintage!Q8,0)","v":1316.0159999999998},{"$f":"MAX(AboveHWM!R8-Tier2_Vintage!R8,0)","v":1731.6},{"$f":"MAX(AboveHWM!S8-Tier2_Vintage!S8,0)","v":1489.1759999999999},{"$f":"MAX(AboveHWM!T8-Tier2_Vintage!T8,0)","v":1800.8639999999998},{"$f":"MAX(AboveHWM!U8-Tier2_Vintage!U8,0)","v":1316.0159999999998},{"$f":"MAX(AboveHWM!V8-Tier2_Vintage!V8,0)","v":1800.8639999999998},{"$f":"MAX(AboveHWM!W8-Tier2_Vintage!W8,0)","v":1419.9119999999998},{"$f":"MAX(AboveHWM!X8-Tier2_Vintage!X8,0)","v":1800.8639999999998},{"$f":"MAX(AboveHWM!Y8-Tier2_Vintage!Y8,0)","v":1419.9119999999998},{"$f":"MAX(AboveHWM!Z8-Tier2_Vintage!Z8,0)","v":1731.6},{"$f":"MAX(AboveHWM!AA8-Tier2_Vintage!AA8,0)","v":1385.28},{"$f":"MAX(AboveHWM!AB8-Tier2_Vintage!AB8,0)","v":2117.232},{"$f":"MAX(AboveHWM!AC8-Tier2_Vintage!AC8,0)","v":1529.1119999999999},{"$f":"MAX(AboveHWM!AD8-Tier2_Vintage!AD8,0)","v":1881.9839999999999},{"$f":"MAX(AboveHWM!AE8-Tier2_Vintage!AE8,0)","v":1651.6369999999999},{"$f":"MAX(AboveHWM!AF8-Tier2_Vintage!AF8,0)","v":2038.8159999999998},{"$f":"MAX(AboveHWM!AG8-Tier2_Vintage!AG8,0)","v":1607.528},{"$f":"MAX(AboveHWM!AH8-Tier2_Vintage!AH8,0)","v":1960.3999999999999},{"$f":"MAX(AboveHWM!AI8-Tier2_Vintage!AI8,0)","v":1685.944},{"$f":"MAX(AboveHWM!AJ8-Tier2_Vintage!AJ8,0)","v":1881.9839999999999},{"$f":"MAX(AboveHWM!AK8-Tier2_Vintage!AK8,0)","v":1411.4879999999998},{"$f":"MAX(AboveHWM!AL8-Tier2_Vintage!AL8,0)","v":2117.232},{"$f":"MAX(AboveHWM!AM8-Tier2_Vintage!AM8,0)","v":1524.211},{"$f":"MAX(AboveHWM!AN8-Tier2_Vintage!AN8,0)","v":2038.8159999999998},{"$f":"MAX(AboveHWM!AO8-Tier2_Vintage!AO8,0)","v":1489.904},{"$f":"MAX(AboveHWM!AP8-Tier2_Vintage!AP8,0)","v":1960.3999999999999},{"$f":"MAX(AboveHWM!AQ8-Tier2_Vintage!AQ8,0)","v":1685.944},{"$f":"MAX(AboveHWM!AR8-Tier2_Vintage!AR8,0)","v":2038.8159999999998},{"$f":"MAX(AboveHWM!AS8-Tier2_Vintage!AS8,0)","v":1489.904},{"$f":"MAX(AboveHWM!AT8-Tier2_Vintage!AT8,0)","v":2038.8159999999998},{"$f":"MAX(AboveHWM!AU8-Tier2_Vintage!AU8,0)","v":1607.528},{"$f":"MAX(AboveHWM!AV8-Tier2_Vintage!AV8,0)","v":2038.8159999999998},{"$f":"MAX(AboveHWM!AW8-Tier2_Vintage!AW8,0)","v":1607.528},{"$f":"MAX(AboveHWM!AX8-Tier2_Vintage!AX8,0)","v":1960.3999999999999},{"$f":"MAX(AboveHWM!AY8-Tier2_Vintage!AY8,0)","v":1568.32}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"MAX(AboveHWM!D9-Tier2_Vintage!D9,0)","v":1573.7759999999998},{"$f":"MAX(AboveHWM!E9-Tier2_Vintage!E9,0)","v":1136.616},{"$f":"MAX(AboveHWM!F9-Tier2_Vintage!F9,0)","v":1457.1999999999998},{"$f":"MAX(AboveHWM!G9-Tier2_Vintage!G9,0)","v":1169.403},{"$f":"MAX(AboveHWM!H9-Tier2_Vintage!H9,0)","v":1457.1999999999998},{"$f":"MAX(AboveHWM!I9-Tier2_Vintage!I9,0)","v":1253.192},{"$f":"MAX(AboveHWM!J9-Tier2_Vintage!J9,0)","v":1515.4879999999998},{"$f":"MAX(AboveHWM!K9-Tier2_Vintage!K9,0)","v":1194.904},{"$f":"MAX(AboveHWM!L9-Tier2_Vintage!L9,0)","v":1457.1999999999998},{"$f":"MAX(AboveHWM!M9-Tier2_Vintage!M9,0)","v":1078.328},{"$f":"MAX(AboveHWM!N9-Tier2_Vintage!N9,0)","v":1515.4879999999998},{"$f":"MAX(AboveHWM!O9-Tier2_Vintage!O9,0)","v":1191.261},{"$f":"MAX(AboveHWM!P9-Tier2_Vintage!P9,0)","v":1515.4879999999998},{"$f":"MAX(AboveHWM!Q9-Tier2_Vintage!Q9,0)","v":1107.472},{"$f":"MAX(AboveHWM!R9-Tier2_Vintage!R9,0)","v":1457.1999999999998},{"$f":"MAX(AboveHWM!S9-Tier2_Vintage!S9,0)","v":1253.192},{"$f":"MAX(AboveHWM!T9-Tier2_Vintage!T9,0)","v":1515.4879999999998},{"$f":"MAX(AboveHWM!U9-Tier2_Vintage!U9,0)","v":1107.472},{"$f":"MAX(AboveHWM!V9-Tier2_Vintage!V9,0)","v":1515.4879999999998},{"$f":"MAX(AboveHWM!W9-Tier2_Vintage!W9,0)","v":1194.904},{"$f":"MAX(AboveHWM!X9-Tier2_Vintage!X9,0)","v":1515.4879999999998},{"$f":"MAX(AboveHWM!Y9-Tier2_Vintage!Y9,0)","v":1194.904},{"$f":"MAX(AboveHWM!Z9-Tier2_Vintage!Z9,0)","v":1457.1999999999998},{"$f":"MAX(AboveHWM!AA9-Tier2_Vintage!AA9,0)","v":1165.76},{"$f":"MAX(AboveHWM!AB9-Tier2_Vintage!AB9,0)","v":1578.9599999999998},{"$f":"MAX(AboveHWM!AC9-Tier2_Vintage!AC9,0)","v":1140.3599999999999},{"$f":"MAX(AboveHWM!AD9-Tier2_Vintage!AD9,0)","v":1403.52},{"$f":"MAX(AboveHWM!AE9-Tier2_Vintage!AE9,0)","v":1231.7349999999999},{"$f":"MAX(AboveHWM!AF9-Tier2_Vintage!AF9,0)","v":1520.48},{"$f":"MAX(AboveHWM!AG9-Tier2_Vintage!AG9,0)","v":1198.8399999999999},{"$f":"MAX(AboveHWM!AH9-Tier2_Vintage!AH9,0)","v":1462},{"$f":"MAX(AboveHWM!AI9-Tier2_Vintage!AI9,0)","v":1257.32},{"$f":"MAX(AboveHWM!AJ9-Tier2_Vintage!AJ9,0)","v":1403.52},{"$f":"MAX(AboveHWM!AK9-Tier2_Vintage!AK9,0)","v":1052.6399999999999},{"$f":"MAX(AboveHWM!AL9-Tier2_Vintage!AL9,0)","v":1578.9599999999998},{"$f":"MAX(AboveHWM!AM9-Tier2_Vintage!AM9,0)","v":1136.7049999999999},{"$f":"MAX(AboveHWM!AN9-Tier2_Vintage!AN9,0)","v":1520.48},{"$f":"MAX(AboveHWM!AO9-Tier2_Vintage!AO9,0)","v":1111.1199999999999},{"$f":"MAX(AboveHWM!AP9-Tier2_Vintage!AP9,0)","v":1462},{"$f":"MAX(AboveHWM!AQ9-Tier2_Vintage!AQ9,0)","v":1257.32},{"$f":"MAX(AboveHWM!AR9-Tier2_Vintage!AR9,0)","v":1520.48},{"$f":"MAX(AboveHWM!AS9-Tier2_Vintage!AS9,0)","v":1111.1199999999999},{"$f":"MAX(AboveHWM!AT9-Tier2_Vintage!AT9,0)","v":1520.48},{"$f":"MAX(AboveHWM!AU9-Tier2_Vintage!AU9,0)","v":1198.8399999999999},{"$f":"MAX(AboveHWM!AV9-Tier2_Vintage!AV9,0)","v":1520.48},{"$f":"MAX(AboveHWM!AW9-Tier2_Vintage!AW9,0)","v":1198.8399999999999},{"$f":"MAX(AboveHWM!AX9-Tier2_Vintage!AX9,0)","v":1462},{"$f":"MAX(AboveHWM!AY9-Tier2_Vintage!AY9,0)","v":1169.5999999999999}]
[null,10044,"Canby, City of",{"$f":"MAX(AboveHWM!D10-Tier2_Vintage!D10,0)","v":0},{"$f":"MAX(AboveHWM!E10-Tier2_Vintage!E10,0)","v":0},{"$f":"MAX(AboveHWM!F10-Tier2_Vintage!F10,0)","v":0},{"$f":"MAX(AboveHWM!G10-Tier2_Vintage!G10,0)","v":0},{"$f":"MAX(AboveHWM!H10-Tier2_Vintage!H10,0)","v":0},{"$f":"MAX(AboveHWM!I10-Tier2_Vintage!I10,0)","v":0},{"$f":"MAX(AboveHWM!J10-Tier2_Vintage!J10,0)","v":0},{"$f":"MAX(AboveHWM!K10-Tier2_Vintage!K10,0)","v":0},{"$f":"MAX(AboveHWM!L10-Tier2_Vintage!L10,0)","v":0},{"$f":"MAX(AboveHWM!M10-Tier2_Vintage!M10,0)","v":0},{"$f":"MAX(AboveHWM!N10-Tier2_Vintage!N10,0)","v":0},{"$f":"MAX(AboveHWM!O10-Tier2_Vintage!O10,0)","v":0},{"$f":"MAX(AboveHWM!P10-Tier2_Vintage!P10,0)","v":0},{"$f":"MAX(AboveHWM!Q10-Tier2_Vintage!Q10,0)","v":0},{"$f":"MAX(AboveHWM!R10-Tier2_Vintage!R10,0)","v":0},{"$f":"MAX(AboveHWM!S10-Tier2_Vintage!S10,0)","v":0},{"$f":"MAX(AboveHWM!T10-Tier2_Vintage!T10,0)","v":0},{"$f":"MAX(AboveHWM!U10-Tier2_Vintage!U10,0)","v":0},{"$f":"MAX(AboveHWM!V10-Tier2_Vintage!V10,0)","v":0},{"$f":"MAX(AboveHWM!W10-Tier2_Vintage!W10,0)","v":0},{"$f":"MAX(AboveHWM!X10-Tier2_Vintage!X10,0)","v":0},{"$f":"MAX(AboveHWM!Y10-Tier2_Vintage!Y10,0)","v":0},{"$f":"MAX(AboveHWM!Z10-Tier2_Vintage!Z10,0)","v":0},{"$f":"MAX(AboveHWM!AA10-Tier2_Vintage!AA10,0)","v":0},{"$f":"MAX(AboveHWM!AB10-Tier2_Vintage!AB10,0)","v":0},{"$f":"MAX(AboveHWM!AC10-Tier2_Vintage!AC10,0)","v":0},{"$f":"MAX(AboveHWM!AD10-Tier2_Vintage!AD10,0)","v":0},{"$f":"MAX(AboveHWM!AE10-Tier2_Vintage!AE10,0)","v":0},{"$f":"MAX(AboveHWM!AF10-Tier2_Vintage!AF10,0)","v":0},{"$f":"MAX(AboveHWM!AG10-Tier2_Vintage!AG10,0)","v":0},{"$f":"MAX(AboveHWM!AH10-Tier2_Vintage!AH10,0)","v":0},{"$f":"MAX(AboveHWM!AI10-Tier2_Vintage!AI10,0)","v":0},{"$f":"MAX(AboveHWM!AJ10-Tier2_Vintage!AJ10,0)","v":0},{"$f":"MAX(AboveHWM!AK10-Tier2_Vintage!AK10,0)","v":0},{"$f":"MAX(AboveHWM!AL10-Tier2_Vintage!AL10,0)","v":0},{"$f":"MAX(AboveHWM!AM10-Tier2_Vintage!AM10,0)","v":0},{"$f":"MAX(AboveHWM!AN10-Tier2_Vintage!AN10,0)","v":0},{"$f":"MAX(AboveHWM!AO10-Tier2_Vintage!AO10,0)","v":0},{"$f":"MAX(AboveHWM!AP10-Tier2_Vintage!AP10,0)","v":0},{"$f":"MAX(AboveHWM!AQ10-Tier2_Vintage!AQ10,0)","v":0},{"$f":"MAX(AboveHWM!AR10-Tier2_Vintage!AR10,0)","v":0},{"$f":"MAX(AboveHWM!AS10-Tier2_Vintage!AS10,0)","v":0},{"$f":"MAX(AboveHWM!AT10-Tier2_Vintage!AT10,0)","v":0},{"$f":"MAX(AboveHWM!AU10-Tier2_Vintage!AU10,0)","v":0},{"$f":"MAX(AboveHWM!AV10-Tier2_Vintage!AV10,0)","v":0},{"$f":"MAX(AboveHWM!AW10-Tier2_Vintage!AW10,0)","v":0},{"$f":"MAX(AboveHWM!AX10-Tier2_Vintage!AX10,0)","v":0},{"$f":"MAX(AboveHWM!AY10-Tier2_Vintage!AY10,0)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"MAX(AboveHWM!D11-Tier2_Vintage!D11,0)","v":3964.0320000000002},{"$f":"MAX(AboveHWM!E11-Tier2_Vintage!E11,0)","v":2862.9120000000003},{"$f":"MAX(AboveHWM!F11-Tier2_Vintage!F11,0)","v":3670.4},{"$f":"MAX(AboveHWM!G11-Tier2_Vintage!G11,0)","v":2945.4960000000001},{"$f":"MAX(AboveHWM!H11-Tier2_Vintage!H11,0)","v":3670.4},{"$f":"MAX(AboveHWM!I11-Tier2_Vintage!I11,0)","v":3156.5439999999999},{"$f":"MAX(AboveHWM!J11-Tier2_Vintage!J11,0)","v":3817.2159999999999},{"$f":"MAX(AboveHWM!K11-Tier2_Vintage!K11,0)","v":3009.7280000000001},{"$f":"MAX(AboveHWM!L11-Tier2_Vintage!L11,0)","v":3670.4},{"$f":"MAX(AboveHWM!M11-Tier2_Vintage!M11,0)","v":2716.096},{"$f":"MAX(AboveHWM!N11-Tier2_Vintage!N11,0)","v":3817.2159999999999},{"$f":"MAX(AboveHWM!O11-Tier2_Vintage!O11,0)","v":3000.5520000000001},{"$f":"MAX(AboveHWM!P11-Tier2_Vintage!P11,0)","v":3817.2159999999999},{"$f":"MAX(AboveHWM!Q11-Tier2_Vintage!Q11,0)","v":2789.5039999999999},{"$f":"MAX(AboveHWM!R11-Tier2_Vintage!R11,0)","v":3670.4},{"$f":"MAX(AboveHWM!S11-Tier2_Vintage!S11,0)","v":3156.5439999999999},{"$f":"MAX(AboveHWM!T11-Tier2_Vintage!T11,0)","v":3817.2159999999999},{"$f":"MAX(AboveHWM!U11-Tier2_Vintage!U11,0)","v":2789.5039999999999},{"$f":"MAX(AboveHWM!V11-Tier2_Vintage!V11,0)","v":3817.2159999999999},{"$f":"MAX(AboveHWM!W11-Tier2_Vintage!W11,0)","v":3009.7280000000001},{"$f":"MAX(AboveHWM!X11-Tier2_Vintage!X11,0)","v":3817.2159999999999},{"$f":"MAX(AboveHWM!Y11-Tier2_Vintage!Y11,0)","v":3009.7280000000001},{"$f":"MAX(AboveHWM!Z11-Tier2_Vintage!Z11,0)","v":3670.4},{"$f":"MAX(AboveHWM!AA11-Tier2_Vintage!AA11,0)","v":2936.32},{"$f":"MAX(AboveHWM!AB11-Tier2_Vintage!AB11,0)","v":4584.8159999999998},{"$f":"MAX(AboveHWM!AC11-Tier2_Vintage!AC11,0)","v":3311.2559999999999},{"$f":"MAX(AboveHWM!AD11-Tier2_Vintage!AD11,0)","v":4075.3919999999998},{"$f":"MAX(AboveHWM!AE11-Tier2_Vintage!AE11,0)","v":3576.5809999999997},{"$f":"MAX(AboveHWM!AF11-Tier2_Vintage!AF11,0)","v":4415.0079999999998},{"$f":"MAX(AboveHWM!AG11-Tier2_Vintage!AG11,0)","v":3481.0639999999999},{"$f":"MAX(AboveHWM!AH11-Tier2_Vintage!AH11,0)","v":4245.2},{"$f":"MAX(AboveHWM!AI11-Tier2_Vintage!AI11,0)","v":3650.8719999999998},{"$f":"MAX(AboveHWM!AJ11-Tier2_Vintage!AJ11,0)","v":4075.3919999999998},{"$f":"MAX(AboveHWM!AK11-Tier2_Vintage!AK11,0)","v":3056.5439999999999},{"$f":"MAX(AboveHWM!AL11-Tier2_Vintage!AL11,0)","v":4584.8159999999998},{"$f":"MAX(AboveHWM!AM11-Tier2_Vintage!AM11,0)","v":3300.643},{"$f":"MAX(AboveHWM!AN11-Tier2_Vintage!AN11,0)","v":4415.0079999999998},{"$f":"MAX(AboveHWM!AO11-Tier2_Vintage!AO11,0)","v":3226.3519999999999},{"$f":"MAX(AboveHWM!AP11-Tier2_Vintage!AP11,0)","v":4245.2},{"$f":"MAX(AboveHWM!AQ11-Tier2_Vintage!AQ11,0)","v":3650.8719999999998},{"$f":"MAX(AboveHWM!AR11-Tier2_Vintage!AR11,0)","v":4415.0079999999998},{"$f":"MAX(AboveHWM!AS11-Tier2_Vintage!AS11,0)","v":3226.3519999999999},{"$f":"MAX(AboveHWM!AT11-Tier2_Vintage!AT11,0)","v":4415.0079999999998},{"$f":"MAX(AboveHWM!AU11-Tier2_Vintage!AU11,0)","v":3481.0639999999999},{"$f":"MAX(AboveHWM!AV11-Tier2_Vintage!AV11,0)","v":4415.0079999999998},{"$f":"MAX(AboveHWM!AW11-Tier2_Vintage!AW11,0)","v":3481.0639999999999},{"$f":"MAX(AboveHWM!AX11-Tier2_Vintage!AX11,0)","v":4245.2},{"$f":"MAX(AboveHWM!AY11-Tier2_Vintage!AY11,0)","v":3396.16}]
[null,10047,"Central Lincoln PUD",{"$f":"MAX(AboveHWM!D12-Tier2_Vintage!D12,0)","v":0},{"$f":"MAX(AboveHWM!E12-Tier2_Vintage!E12,0)","v":0},{"$f":"MAX(AboveHWM!F12-Tier2_Vintage!F12,0)","v":0},{"$f":"MAX(AboveHWM!G12-Tier2_Vintage!G12,0)","v":0},{"$f":"MAX(AboveHWM!H12-Tier2_Vintage!H12,0)","v":0},{"$f":"MAX(AboveHWM!I12-Tier2_Vintage!I12,0)","v":0},{"$f":"MAX(AboveHWM!J12-Tier2_Vintage!J12,0)","v":0},{"$f":"MAX(AboveHWM!K12-Tier2_Vintage!K12,0)","v":0},{"$f":"MAX(AboveHWM!L12-Tier2_Vintage!L12,0)","v":0},{"$f":"MAX(AboveHWM!M12-Tier2_Vintage!M12,0)","v":0},{"$f":"MAX(AboveHWM!N12-Tier2_Vintage!N12,0)","v":0},{"$f":"MAX(AboveHWM!O12-Tier2_Vintage!O12,0)","v":0},{"$f":"MAX(AboveHWM!P12-Tier2_Vintage!P12,0)","v":0},{"$f":"MAX(AboveHWM!Q12-Tier2_Vintage!Q12,0)","v":0},{"$f":"MAX(AboveHWM!R12-Tier2_Vintage!R12,0)","v":0},{"$f":"MAX(AboveHWM!S12-Tier2_Vintage!S12,0)","v":0},{"$f":"MAX(AboveHWM!T12-Tier2_Vintage!T12,0)","v":0},{"$f":"MAX(AboveHWM!U12-Tier2_Vintage!U12,0)","v":0},{"$f":"MAX(AboveHWM!V12-Tier2_Vintage!V12,0)","v":0},{"$f":"MAX(AboveHWM!W12-Tier2_Vintage!W12,0)","v":0},{"$f":"MAX(AboveHWM!X12-Tier2_Vintage!X12,0)","v":0},{"$f":"MAX(AboveHWM!Y12-Tier2_Vintage!Y12,0)","v":0},{"$f":"MAX(AboveHWM!Z12-Tier2_Vintage!Z12,0)","v":0},{"$f":"MAX(AboveHWM!AA12-Tier2_Vintage!AA12,0)","v":0},{"$f":"MAX(AboveHWM!AB12-Tier2_Vintage!AB12,0)","v":0},{"$f":"MAX(AboveHWM!AC12-Tier2_Vintage!AC12,0)","v":0},{"$f":"MAX(AboveHWM!AD12-Tier2_Vintage!AD12,0)","v":0},{"$f":"MAX(AboveHWM!AE12-Tier2_Vintage!AE12,0)","v":0},{"$f":"MAX(AboveHWM!AF12-Tier2_Vintage!AF12,0)","v":0},{"$f":"MAX(AboveHWM!AG12-Tier2_Vintage!AG12,0)","v":0},{"$f":"MAX(AboveHWM!AH12-Tier2_Vintage!AH12,0)","v":0},{"$f":"MAX(AboveHWM!AI12-Tier2_Vintage!AI12,0)","v":0},{"$f":"MAX(AboveHWM!AJ12-Tier2_Vintage!AJ12,0)","v":0},{"$f":"MAX(AboveHWM!AK12-Tier2_Vintage!AK12,0)","v":0},{"$f":"MAX(AboveHWM!AL12-Tier2_Vintage!AL12,0)","v":0},{"$f":"MAX(AboveHWM!AM12-Tier2_Vintage!AM12,0)","v":0},{"$f":"MAX(AboveHWM!AN12-Tier2_Vintage!AN12,0)","v":0},{"$f":"MAX(AboveHWM!AO12-Tier2_Vintage!AO12,0)","v":0},{"$f":"MAX(AboveHWM!AP12-Tier2_Vintage!AP12,0)","v":0},{"$f":"MAX(AboveHWM!AQ12-Tier2_Vintage!AQ12,0)","v":0},{"$f":"MAX(AboveHWM!AR12-Tier2_Vintage!AR12,0)","v":0},{"$f":"MAX(AboveHWM!AS12-Tier2_Vintage!AS12,0)","v":0},{"$f":"MAX(AboveHWM!AT12-Tier2_Vintage!AT12,0)","v":0},{"$f":"MAX(AboveHWM!AU12-Tier2_Vintage!AU12,0)","v":0},{"$f":"MAX(AboveHWM!AV12-Tier2_Vintage!AV12,0)","v":0},{"$f":"MAX(AboveHWM!AW12-Tier2_Vintage!AW12,0)","v":0},{"$f":"MAX(AboveHWM!AX12-Tier2_Vintage!AX12,0)","v":0},{"$f":"MAX(AboveHWM!AY12-Tier2_Vintage!AY12,0)","v":0}]
[null,10055,"Albion, City of",{"$f":"MAX(AboveHWM!D13-Tier2_Vintage!D13,0)","v":0},{"$f":"MAX(AboveHWM!E13-Tier2_Vintage!E13,0)","v":0},{"$f":"MAX(AboveHWM!F13-Tier2_Vintage!F13,0)","v":0},{"$f":"MAX(AboveHWM!G13-Tier2_Vintage!G13,0)","v":0},{"$f":"MAX(AboveHWM!H13-Tier2_Vintage!H13,0)","v":0},{"$f":"MAX(AboveHWM!I13-Tier2_Vintage!I13,0)","v":0},{"$f":"MAX(AboveHWM!J13-Tier2_Vintage!J13,0)","v":0},{"$f":"MAX(AboveHWM!K13-Tier2_Vintage!K13,0)","v":0},{"$f":"MAX(AboveHWM!L13-Tier2_Vintage!L13,0)","v":0},{"$f":"MAX(AboveHWM!M13-Tier2_Vintage!M13,0)","v":0},{"$f":"MAX(AboveHWM!N13-Tier2_Vintage!N13,0)","v":0},{"$f":"MAX(AboveHWM!O13-Tier2_Vintage!O13,0)","v":0},{"$f":"MAX(AboveHWM!P13-Tier2_Vintage!P13,0)","v":0},{"$f":"MAX(AboveHWM!Q13-Tier2_Vintage!Q13,0)","v":0},{"$f":"MAX(AboveHWM!R13-Tier2_Vintage!R13,0)","v":0},{"$f":"MAX(AboveHWM!S13-Tier2_Vintage!S13,0)","v":0},{"$f":"MAX(AboveHWM!T13-Tier2_Vintage!T13,0)","v":0},{"$f":"MAX(AboveHWM!U13-Tier2_Vintage!U13,0)","v":0},{"$f":"MAX(AboveHWM!V13-Tier2_Vintage!V13,0)","v":0},{"$f":"MAX(AboveHWM!W13-Tier2_Vintage!W13,0)","v":0},{"$f":"MAX(AboveHWM!X13-Tier2_Vintage!X13,0)","v":0},{"$f":"MAX(AboveHWM!Y13-Tier2_Vintage!Y13,0)","v":0},{"$f":"MAX(AboveHWM!Z13-Tier2_Vintage!Z13,0)","v":0},{"$f":"MAX(AboveHWM!AA13-Tier2_Vintage!AA13,0)","v":0},{"$f":"MAX(AboveHWM!AB13-Tier2_Vintage!AB13,0)","v":0},{"$f":"MAX(AboveHWM!AC13-Tier2_Vintage!AC13,0)","v":0},{"$f":"MAX(AboveHWM!AD13-Tier2_Vintage!AD13,0)","v":0},{"$f":"MAX(AboveHWM!AE13-Tier2_Vintage!AE13,0)","v":0},{"$f":"MAX(AboveHWM!AF13-Tier2_Vintage!AF13,0)","v":0},{"$f":"MAX(AboveHWM!AG13-Tier2_Vintage!AG13,0)","v":0},{"$f":"MAX(AboveHWM!AH13-Tier2_Vintage!AH13,0)","v":0},{"$f":"MAX(AboveHWM!AI13-Tier2_Vintage!AI13,0)","v":0},{"$f":"MAX(AboveHWM!AJ13-Tier2_Vintage!AJ13,0)","v":0},{"$f":"MAX(AboveHWM!AK13-Tier2_Vintage!AK13,0)","v":0},{"$f":"MAX(AboveHWM!AL13-Tier2_Vintage!AL13,0)","v":0},{"$f":"MAX(AboveHWM!AM13-Tier2_Vintage!AM13,0)","v":0},{"$f":"MAX(AboveHWM!AN13-Tier2_Vintage!AN13,0)","v":0},{"$f":"MAX(AboveHWM!AO13-Tier2_Vintage!AO13,0)","v":0},{"$f":"MAX(AboveHWM!AP13-Tier2_Vintage!AP13,0)","v":0},{"$f":"MAX(AboveHWM!AQ13-Tier2_Vintage!AQ13,0)","v":0},{"$f":"MAX(AboveHWM!AR13-Tier2_Vintage!AR13,0)","v":0},{"$f":"MAX(AboveHWM!AS13-Tier2_Vintage!AS13,0)","v":0},{"$f":"MAX(AboveHWM!AT13-Tier2_Vintage!AT13,0)","v":0},{"$f":"MAX(AboveHWM!AU13-Tier2_Vintage!AU13,0)","v":0},{"$f":"MAX(AboveHWM!AV13-Tier2_Vintage!AV13,0)","v":0},{"$f":"MAX(AboveHWM!AW13-Tier2_Vintage!AW13,0)","v":0},{"$f":"MAX(AboveHWM!AX13-Tier2_Vintage!AX13,0)","v":0},{"$f":"MAX(AboveHWM!AY13-Tier2_Vintage!AY13,0)","v":0}]
[null,10057,"Ashland, City of",{"$f":"MAX(AboveHWM!D14-Tier2_Vintage!D14,0)","v":0},{"$f":"MAX(AboveHWM!E14-Tier2_Vintage!E14,0)","v":0},{"$f":"MAX(AboveHWM!F14-Tier2_Vintage!F14,0)","v":0},{"$f":"MAX(AboveHWM!G14-Tier2_Vintage!G14,0)","v":0},{"$f":"MAX(AboveHWM!H14-Tier2_Vintage!H14,0)","v":0},{"$f":"MAX(AboveHWM!I14-Tier2_Vintage!I14,0)","v":0},{"$f":"MAX(AboveHWM!J14-Tier2_Vintage!J14,0)","v":0},{"$f":"MAX(AboveHWM!K14-Tier2_Vintage!K14,0)","v":0},{"$f":"MAX(AboveHWM!L14-Tier2_Vintage!L14,0)","v":0},{"$f":"MAX(AboveHWM!M14-Tier2_Vintage!M14,0)","v":0},{"$f":"MAX(AboveHWM!N14-Tier2_Vintage!N14,0)","v":0},{"$f":"MAX(AboveHWM!O14-Tier2_Vintage!O14,0)","v":0},{"$f":"MAX(AboveHWM!P14-Tier2_Vintage!P14,0)","v":0},{"$f":"MAX(AboveHWM!Q14-Tier2_Vintage!Q14,0)","v":0},{"$f":"MAX(AboveHWM!R14-Tier2_Vintage!R14,0)","v":0},{"$f":"MAX(AboveHWM!S14-Tier2_Vintage!S14,0)","v":0},{"$f":"MAX(AboveHWM!T14-Tier2_Vintage!T14,0)","v":0},{"$f":"MAX(AboveHWM!U14-Tier2_Vintage!U14,0)","v":0},{"$f":"MAX(AboveHWM!V14-Tier2_Vintage!V14,0)","v":0},{"$f":"MAX(AboveHWM!W14-Tier2_Vintage!W14,0)","v":0},{"$f":"MAX(AboveHWM!X14-Tier2_Vintage!X14,0)","v":0},{"$f":"MAX(AboveHWM!Y14-Tier2_Vintage!Y14,0)","v":0},{"$f":"MAX(AboveHWM!Z14-Tier2_Vintage!Z14,0)","v":0},{"$f":"MAX(AboveHWM!AA14-Tier2_Vintage!AA14,0)","v":0},{"$f":"MAX(AboveHWM!AB14-Tier2_Vintage!AB14,0)","v":0},{"$f":"MAX(AboveHWM!AC14-Tier2_Vintage!AC14,0)","v":0},{"$f":"MAX(AboveHWM!AD14-Tier2_Vintage!AD14,0)","v":0},{"$f":"MAX(AboveHWM!AE14-Tier2_Vintage!AE14,0)","v":0},{"$f":"MAX(AboveHWM!AF14-Tier2_Vintage!AF14,0)","v":0},{"$f":"MAX(AboveHWM!AG14-Tier2_Vintage!AG14,0)","v":0},{"$f":"MAX(AboveHWM!AH14-Tier2_Vintage!AH14,0)","v":0},{"$f":"MAX(AboveHWM!AI14-Tier2_Vintage!AI14,0)","v":0},{"$f":"MAX(AboveHWM!AJ14-Tier2_Vintage!AJ14,0)","v":0},{"$f":"MAX(AboveHWM!AK14-Tier2_Vintage!AK14,0)","v":0},{"$f":"MAX(AboveHWM!AL14-Tier2_Vintage!AL14,0)","v":0},{"$f":"MAX(AboveHWM!AM14-Tier2_Vintage!AM14,0)","v":0},{"$f":"MAX(AboveHWM!AN14-Tier2_Vintage!AN14,0)","v":0},{"$f":"MAX(AboveHWM!AO14-Tier2_Vintage!AO14,0)","v":0},{"$f":"MAX(AboveHWM!AP14-Tier2_Vintage!AP14,0)","v":0},{"$f":"MAX(AboveHWM!AQ14-Tier2_Vintage!AQ14,0)","v":0},{"$f":"MAX(AboveHWM!AR14-Tier2_Vintage!AR14,0)","v":0},{"$f":"MAX(AboveHWM!AS14-Tier2_Vintage!AS14,0)","v":0},{"$f":"MAX(AboveHWM!AT14-Tier2_Vintage!AT14,0)","v":0},{"$f":"MAX(AboveHWM!AU14-Tier2_Vintage!AU14,0)","v":0},{"$f":"MAX(AboveHWM!AV14-Tier2_Vintage!AV14,0)","v":0},{"$f":"MAX(AboveHWM!AW14-Tier2_Vintage!AW14,0)","v":0},{"$f":"MAX(AboveHWM!AX14-Tier2_Vintage!AX14,0)","v":0},{"$f":"MAX(AboveHWM!AY14-Tier2_Vintage!AY14,0)","v":0}]
[null,10059,"Bandon, City of",{"$f":"MAX(AboveHWM!D15-Tier2_Vintage!D15,0)","v":0},{"$f":"MAX(AboveHWM!E15-Tier2_Vintage!E15,0)","v":0},{"$f":"MAX(AboveHWM!F15-Tier2_Vintage!F15,0)","v":0},{"$f":"MAX(AboveHWM!G15-Tier2_Vintage!G15,0)","v":0},{"$f":"MAX(AboveHWM!H15-Tier2_Vintage!H15,0)","v":0},{"$f":"MAX(AboveHWM!I15-Tier2_Vintage!I15,0)","v":0},{"$f":"MAX(AboveHWM!J15-Tier2_Vintage!J15,0)","v":0},{"$f":"MAX(AboveHWM!K15-Tier2_Vintage!K15,0)","v":0},{"$f":"MAX(AboveHWM!L15-Tier2_Vintage!L15,0)","v":0},{"$f":"MAX(AboveHWM!M15-Tier2_Vintage!M15,0)","v":0},{"$f":"MAX(AboveHWM!N15-Tier2_Vintage!N15,0)","v":0},{"$f":"MAX(AboveHWM!O15-Tier2_Vintage!O15,0)","v":0},{"$f":"MAX(AboveHWM!P15-Tier2_Vintage!P15,0)","v":0},{"$f":"MAX(AboveHWM!Q15-Tier2_Vintage!Q15,0)","v":0},{"$f":"MAX(AboveHWM!R15-Tier2_Vintage!R15,0)","v":0},{"$f":"MAX(AboveHWM!S15-Tier2_Vintage!S15,0)","v":0},{"$f":"MAX(AboveHWM!T15-Tier2_Vintage!T15,0)","v":0},{"$f":"MAX(AboveHWM!U15-Tier2_Vintage!U15,0)","v":0},{"$f":"MAX(AboveHWM!V15-Tier2_Vintage!V15,0)","v":0},{"$f":"MAX(AboveHWM!W15-Tier2_Vintage!W15,0)","v":0},{"$f":"MAX(AboveHWM!X15-Tier2_Vintage!X15,0)","v":0},{"$f":"MAX(AboveHWM!Y15-Tier2_Vintage!Y15,0)","v":0},{"$f":"MAX(AboveHWM!Z15-Tier2_Vintage!Z15,0)","v":0},{"$f":"MAX(AboveHWM!AA15-Tier2_Vintage!AA15,0)","v":0},{"$f":"MAX(AboveHWM!AB15-Tier2_Vintage!AB15,0)","v":0},{"$f":"MAX(AboveHWM!AC15-Tier2_Vintage!AC15,0)","v":0},{"$f":"MAX(AboveHWM!AD15-Tier2_Vintage!AD15,0)","v":0},{"$f":"MAX(AboveHWM!AE15-Tier2_Vintage!AE15,0)","v":0},{"$f":"MAX(AboveHWM!AF15-Tier2_Vintage!AF15,0)","v":0},{"$f":"MAX(AboveHWM!AG15-Tier2_Vintage!AG15,0)","v":0},{"$f":"MAX(AboveHWM!AH15-Tier2_Vintage!AH15,0)","v":0},{"$f":"MAX(AboveHWM!AI15-Tier2_Vintage!AI15,0)","v":0},{"$f":"MAX(AboveHWM!AJ15-Tier2_Vintage!AJ15,0)","v":0},{"$f":"MAX(AboveHWM!AK15-Tier2_Vintage!AK15,0)","v":0},{"$f":"MAX(AboveHWM!AL15-Tier2_Vintage!AL15,0)","v":0},{"$f":"MAX(AboveHWM!AM15-Tier2_Vintage!AM15,0)","v":0},{"$f":"MAX(AboveHWM!AN15-Tier2_Vintage!AN15,0)","v":0},{"$f":"MAX(AboveHWM!AO15-Tier2_Vintage!AO15,0)","v":0},{"$f":"MAX(AboveHWM!AP15-Tier2_Vintage!AP15,0)","v":0},{"$f":"MAX(AboveHWM!AQ15-Tier2_Vintage!AQ15,0)","v":0},{"$f":"MAX(AboveHWM!AR15-Tier2_Vintage!AR15,0)","v":0},{"$f":"MAX(AboveHWM!AS15-Tier2_Vintage!AS15,0)","v":0},{"$f":"MAX(AboveHWM!AT15-Tier2_Vintage!AT15,0)","v":0},{"$f":"MAX(AboveHWM!AU15-Tier2_Vintage!AU15,0)","v":0},{"$f":"MAX(AboveHWM!AV15-Tier2_Vintage!AV15,0)","v":0},{"$f":"MAX(AboveHWM!AW15-Tier2_Vintage!AW15,0)","v":0},{"$f":"MAX(AboveHWM!AX15-Tier2_Vintage!AX15,0)","v":0},{"$f":"MAX(AboveHWM!AY15-Tier2_Vintage!AY15,0)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"MAX(AboveHWM!D17-Tier2_Vintage!D17,0)","v":687.74400000000003},{"$f":"MAX(AboveHWM!E17-Tier2_Vintage!E17,0)","v":496.70400000000001},{"$f":"MAX(AboveHWM!F17-Tier2_Vintage!F17,0)","v":636.80000000000007},{"$f":"MAX(AboveHWM!G17-Tier2_Vintage!G17,0)","v":511.03200000000004},{"$f":"MAX(AboveHWM!H17-Tier2_Vintage!H17,0)","v":636.80000000000007},{"$f":"MAX(AboveHWM!I17-Tier2_Vintage!I17,0)","v":547.64800000000002},{"$f":"MAX(AboveHWM!J17-Tier2_Vintage!J17,0)","v":662.27200000000005},{"$f":"MAX(AboveHWM!K17-Tier2_Vintage!K17,0)","v":522.17600000000004},{"$f":"MAX(AboveHWM!L17-Tier2_Vintage!L17,0)","v":636.80000000000007},{"$f":"MAX(AboveHWM!M17-Tier2_Vintage!M17,0)","v":471.23200000000003},{"$f":"MAX(AboveHWM!N17-Tier2_Vintage!N17,0)","v":662.27200000000005},{"$f":"MAX(AboveHWM!O17-Tier2_Vintage!O17,0)","v":520.58400000000006},{"$f":"MAX(AboveHWM!P17-Tier2_Vintage!P17,0)","v":662.27200000000005},{"$f":"MAX(AboveHWM!Q17-Tier2_Vintage!Q17,0)","v":483.96800000000002},{"$f":"MAX(AboveHWM!R17-Tier2_Vintage!R17,0)","v":636.80000000000007},{"$f":"MAX(AboveHWM!S17-Tier2_Vintage!S17,0)","v":547.64800000000002},{"$f":"MAX(AboveHWM!T17-Tier2_Vintage!T17,0)","v":662.27200000000005},{"$f":"MAX(AboveHWM!U17-Tier2_Vintage!U17,0)","v":483.96800000000002},{"$f":"MAX(AboveHWM!V17-Tier2_Vintage!V17,0)","v":662.27200000000005},{"$f":"MAX(AboveHWM!W17-Tier2_Vintage!W17,0)","v":522.17600000000004},{"$f":"MAX(AboveHWM!X17-Tier2_Vintage!X17,0)","v":662.27200000000005},{"$f":"MAX(AboveHWM!Y17-Tier2_Vintage!Y17,0)","v":522.17600000000004},{"$f":"MAX(AboveHWM!Z17-Tier2_Vintage!Z17,0)","v":636.80000000000007},{"$f":"MAX(AboveHWM!AA17-Tier2_Vintage!AA17,0)","v":509.44000000000005},{"$f":"MAX(AboveHWM!AB17-Tier2_Vintage!AB17,0)","v":708.048},{"$f":"MAX(AboveHWM!AC17-Tier2_Vintage!AC17,0)","v":511.36799999999999},{"$f":"MAX(AboveHWM!AD17-Tier2_Vintage!AD17,0)","v":629.37599999999998},{"$f":"MAX(AboveHWM!AE17-Tier2_Vintage!AE17,0)","v":552.34299999999996},{"$f":"MAX(AboveHWM!AF17-Tier2_Vintage!AF17,0)","v":681.82399999999996},{"$f":"MAX(AboveHWM!AG17-Tier2_Vintage!AG17,0)","v":537.59199999999998},{"$f":"MAX(AboveHWM!AH17-Tier2_Vintage!AH17,0)","v":655.6},{"$f":"MAX(AboveHWM!AI17-Tier2_Vintage!AI17,0)","v":563.81600000000003},{"$f":"MAX(AboveHWM!AJ17-Tier2_Vintage!AJ17,0)","v":629.37599999999998},{"$f":"MAX(AboveHWM!AK17-Tier2_Vintage!AK17,0)","v":472.03199999999998},{"$f":"MAX(AboveHWM!AL17-Tier2_Vintage!AL17,0)","v":708.048},{"$f":"MAX(AboveHWM!AM17-Tier2_Vintage!AM17,0)","v":509.72899999999998},{"$f":"MAX(AboveHWM!AN17-Tier2_Vintage!AN17,0)","v":681.82399999999996},{"$f":"MAX(AboveHWM!AO17-Tier2_Vintage!AO17,0)","v":498.25600000000003},{"$f":"MAX(AboveHWM!AP17-Tier2_Vintage!AP17,0)","v":655.6},{"$f":"MAX(AboveHWM!AQ17-Tier2_Vintage!AQ17,0)","v":563.81600000000003},{"$f":"MAX(AboveHWM!AR17-Tier2_Vintage!AR17,0)","v":681.82399999999996},{"$f":"MAX(AboveHWM!AS17-Tier2_Vintage!AS17,0)","v":498.25600000000003},{"$f":"MAX(AboveHWM!AT17-Tier2_Vintage!AT17,0)","v":681.82399999999996},{"$f":"MAX(AboveHWM!AU17-Tier2_Vintage!AU17,0)","v":537.59199999999998},{"$f":"MAX(AboveHWM!AV17-Tier2_Vintage!AV17,0)","v":681.82399999999996},{"$f":"MAX(AboveHWM!AW17-Tier2_Vintage!AW17,0)","v":537.59199999999998},{"$f":"MAX(AboveHWM!AX17-Tier2_Vintage!AX17,0)","v":655.6},{"$f":"MAX(AboveHWM!AY17-Tier2_Vintage!AY17,0)","v":524.48}]
[null,10074,"Forest Grove, City of",{"$f":"MAX(AboveHWM!D26-Tier2_Vintage!D26,0)","v":832.46400000000006},{"$f":"MAX(AboveHWM!E26-Tier2_Vintage!E26,0)","v":601.22400000000005},{"$f":"MAX(AboveHWM!F26-Tier2_Vintage!F26,0)","v":770.80000000000007},{"$f":"MAX(AboveHWM!G26-Tier2_Vintage!G26,0)","v":618.56700000000001},{"$f":"MAX(AboveHWM!H26-Tier2_Vintage!H26,0)","v":770.80000000000007},{"$f":"MAX(AboveHWM!I26-Tier2_Vintage!I26,0)","v":662.88800000000003},{"$f":"MAX(AboveHWM!J26-Tier2_Vintage!J26,0)","v":801.63200000000006},{"$f":"MAX(AboveHWM!K26-Tier2_Vintage!K26,0)","v":632.05600000000004},{"$f":"MAX(AboveHWM!L26-Tier2_Vintage!L26,0)","v":770.80000000000007},{"$f":"MAX(AboveHWM!M26-Tier2_Vintage!M26,0)","v":570.39200000000005},{"$f":"MAX(AboveHWM!N26-Tier2_Vintage!N26,0)","v":801.63200000000006},{"$f":"MAX(AboveHWM!O26-Tier2_Vintage!O26,0)","v":630.12900000000002},{"$f":"MAX(AboveHWM!P26-Tier2_Vintage!P26,0)","v":801.63200000000006},{"$f":"MAX(AboveHWM!Q26-Tier2_Vintage!Q26,0)","v":585.80799999999999},{"$f":"MAX(AboveHWM!R26-Tier2_Vintage!R26,0)","v":770.80000000000007},{"$f":"MAX(AboveHWM!S26-Tier2_Vintage!S26,0)","v":662.88800000000003},{"$f":"MAX(AboveHWM!T26-Tier2_Vintage!T26,0)","v":801.63200000000006},{"$f":"MAX(AboveHWM!U26-Tier2_Vintage!U26,0)","v":585.80799999999999},{"$f":"MAX(AboveHWM!V26-Tier2_Vintage!V26,0)","v":801.63200000000006},{"$f":"MAX(AboveHWM!W26-Tier2_Vintage!W26,0)","v":632.05600000000004},{"$f":"MAX(AboveHWM!X26-Tier2_Vintage!X26,0)","v":801.63200000000006},{"$f":"MAX(AboveHWM!Y26-Tier2_Vintage!Y26,0)","v":632.05600000000004},{"$f":"MAX(AboveHWM!Z26-Tier2_Vintage!Z26,0)","v":770.80000000000007},{"$f":"MAX(AboveHWM!AA26-Tier2_Vintage!AA26,0)","v":616.64},{"$f":"MAX(AboveHWM!AB26-Tier2_Vintage!AB26,0)","v":891.21600000000012},{"$f":"MAX(AboveHWM!AC26-Tier2_Vintage!AC26,0)","v":643.65600000000006},{"$f":"MAX(AboveHWM!AD26-Tier2_Vintage!AD26,0)","v":792.19200000000001},{"$f":"MAX(AboveHWM!AE26-Tier2_Vintage!AE26,0)","v":695.23100000000011},{"$f":"MAX(AboveHWM!AF26-Tier2_Vintage!AF26,0)","v":858.20800000000008},{"$f":"MAX(AboveHWM!AG26-Tier2_Vintage!AG26,0)","v":676.6640000000001},{"$f":"MAX(AboveHWM!AH26-Tier2_Vintage!AH26,0)","v":825.2},{"$f":"MAX(AboveHWM!AI26-Tier2_Vintage!AI26,0)","v":709.67200000000003},{"$f":"MAX(AboveHWM!AJ26-Tier2_Vintage!AJ26,0)","v":792.19200000000001},{"$f":"MAX(AboveHWM!AK26-Tier2_Vintage!AK26,0)","v":594.14400000000001},{"$f":"MAX(AboveHWM!AL26-Tier2_Vintage!AL26,0)","v":891.21600000000012},{"$f":"MAX(AboveHWM!AM26-Tier2_Vintage!AM26,0)","v":641.59300000000007},{"$f":"MAX(AboveHWM!AN26-Tier2_Vintage!AN26,0)","v":858.20800000000008},{"$f":"MAX(AboveHWM!AO26-Tier2_Vintage!AO26,0)","v":627.15200000000004},{"$f":"MAX(AboveHWM!AP26-Tier2_Vintage!AP26,0)","v":825.2},{"$f":"MAX(AboveHWM!AQ26-Tier2_Vintage!AQ26,0)","v":709.67200000000003},{"$f":"MAX(AboveHWM!AR26-Tier2_Vintage!AR26,0)","v":858.20800000000008},{"$f":"MAX(AboveHWM!AS26-Tier2_Vintage!AS26,0)","v":627.15200000000004},{"$f":"MAX(AboveHWM!AT26-Tier2_Vintage!AT26,0)","v":858.20800000000008},{"$f":"MAX(AboveHWM!AU26-Tier2_Vintage!AU26,0)","v":676.6640000000001},{"$f":"MAX(AboveHWM!AV26-Tier2_Vintage!AV26,0)","v":858.20800000000008},{"$f":"MAX(AboveHWM!AW26-Tier2_Vintage!AW26,0)","v":676.6640000000001},{"$f":"MAX(AboveHWM!AX26-Tier2_Vintage!AX26,0)","v":825.2},{"$f":"MAX(AboveHWM!AY26-Tier2_Vintage!AY26,0)","v":660.16000000000008}]
[null,10087,"Port Angeles, City of",{"$f":"MAX(AboveHWM!D35-Tier2_Vintage!D35,0)","v":0},{"$f":"MAX(AboveHWM!E35-Tier2_Vintage!E35,0)","v":0},{"$f":"MAX(AboveHWM!F35-Tier2_Vintage!F35,0)","v":0},{"$f":"MAX(AboveHWM!G35-Tier2_Vintage!G35,0)","v":0},{"$f":"MAX(AboveHWM!H35-Tier2_Vintage!H35,0)","v":0},{"$f":"MAX(AboveHWM!I35-Tier2_Vintage!I35,0)","v":0},{"$f":"MAX(AboveHWM!J35-Tier2_Vintage!J35,0)","v":0},{"$f":"MAX(AboveHWM!K35-Tier2_Vintage!K35,0)","v":0},{"$f":"MAX(AboveHWM!L35-Tier2_Vintage!L35,0)","v":0},{"$f":"MAX(AboveHWM!M35-Tier2_Vintage!M35,0)","v":0},{"$f":"MAX(AboveHWM!N35-Tier2_Vintage!N35,0)","v":0},{"$f":"MAX(AboveHWM!O35-Tier2_Vintage!O35,0)","v":0},{"$f":"MAX(AboveHWM!P35-Tier2_Vintage!P35,0)","v":0},{"$f":"MAX(AboveHWM!Q35-Tier2_Vintage!Q35,0)","v":0},{"$f":"MAX(AboveHWM!R35-Tier2_Vintage!R35,0)","v":0},{"$f":"MAX(AboveHWM!S35-Tier2_Vintage!S35,0)","v":0},{"$f":"MAX(AboveHWM!T35-Tier2_Vintage!T35,0)","v":0},{"$f":"MAX(AboveHWM!U35-Tier2_Vintage!U35,0)","v":0},{"$f":"MAX(AboveHWM!V35-Tier2_Vintage!V35,0)","v":0},{"$f":"MAX(AboveHWM!W35-Tier2_Vintage!W35,0)","v":0},{"$f":"MAX(AboveHWM!X35-Tier2_Vintage!X35,0)","v":0},{"$f":"MAX(AboveHWM!Y35-Tier2_Vintage!Y35,0)","v":0},{"$f":"MAX(AboveHWM!Z35-Tier2_Vintage!Z35,0)","v":0},{"$f":"MAX(AboveHWM!AA35-Tier2_Vintage!AA35,0)","v":0},{"$f":"MAX(AboveHWM!AB35-Tier2_Vintage!AB35,0)","v":0},{"$f":"MAX(AboveHWM!AC35-Tier2_Vintage!AC35,0)","v":0},{"$f":"MAX(AboveHWM!AD35-Tier2_Vintage!AD35,0)","v":0},{"$f":"MAX(AboveHWM!AE35-Tier2_Vintage!AE35,0)","v":0},{"$f":"MAX(AboveHWM!AF35-Tier2_Vintage!AF35,0)","v":0},{"$f":"MAX(AboveHWM!AG35-Tier2_Vintage!AG35,0)","v":0},{"$f":"MAX(AboveHWM!AH35-Tier2_Vintage!AH35,0)","v":0},{"$f":"MAX(AboveHWM!AI35-Tier2_Vintage!AI35,0)","v":0},{"$f":"MAX(AboveHWM!AJ35-Tier2_Vintage!AJ35,0)","v":0},{"$f":"MAX(AboveHWM!AK35-Tier2_Vintage!AK35,0)","v":0},{"$f":"MAX(AboveHWM!AL35-Tier2_Vintage!AL35,0)","v":0},{"$f":"MAX(AboveHWM!AM35-Tier2_Vintage!AM35,0)","v":0},{"$f":"MAX(AboveHWM!AN35-Tier2_Vintage!AN35,0)","v":0},{"$f":"MAX(AboveHWM!AO35-Tier2_Vintage!AO35,0)","v":0},{"$f":"MAX(AboveHWM!AP35-Tier2_Vintage!AP35,0)","v":0},{"$f":"MAX(AboveHWM!AQ35-Tier2_Vintage!AQ35,0)","v":0},{"$f":"MAX(AboveHWM!AR35-Tier2_Vintage!AR35,0)","v":0},{"$f":"MAX(AboveHWM!AS35-Tier2_Vintage!AS35,0)","v":0},{"$f":"MAX(AboveHWM!AT35-Tier2_Vintage!AT35,0)","v":0},{"$f":"MAX(AboveHWM!AU35-Tier2_Vintage!AU35,0)","v":0},{"$f":"MAX(AboveHWM!AV35-Tier2_Vintage!AV35,0)","v":0},{"$f":"MAX(AboveHWM!AW35-Tier2_Vintage!AW35,0)","v":0},{"$f":"MAX(AboveHWM!AX35-Tier2_Vintage!AX35,0)","v":0},{"$f":"MAX(AboveHWM!AY35-Tier2_Vintage!AY35,0)","v":0}]
[null,10106,"Clearwater Power",{"$f":"MAX(AboveHWM!D44-Tier2_Vintage!D44,0)","v":0},{"$f":"MAX(AboveHWM!E44-Tier2_Vintage!E44,0)","v":0},{"$f":"MAX(AboveHWM!F44-Tier2_Vintage!F44,0)","v":0},{"$f":"MAX(AboveHWM!G44-Tier2_Vintage!G44,0)","v":0},{"$f":"MAX(AboveHWM!H44-Tier2_Vintage!H44,0)","v":0},{"$f":"MAX(AboveHWM!I44-Tier2_Vintage!I44,0)","v":0},{"$f":"MAX(AboveHWM!J44-Tier2_Vintage!J44,0)","v":0},{"$f":"MAX(AboveHWM!K44-Tier2_Vintage!K44,0)","v":0},{"$f":"MAX(AboveHWM!L44-Tier2_Vintage!L44,0)","v":0},{"$f":"MAX(AboveHWM!M44-Tier2_Vintage!M44,0)","v":0},{"$f":"MAX(AboveHWM!N44-Tier2_Vintage!N44,0)","v":0},{"$f":"MAX(AboveHWM!O44-Tier2_Vintage!O44,0)","v":0},{"$f":"MAX(AboveHWM!P44-Tier2_Vintage!P44,0)","v":0},{"$f":"MAX(AboveHWM!Q44-Tier2_Vintage!Q44,0)","v":0},{"$f":"MAX(AboveHWM!R44-Tier2_Vintage!R44,0)","v":0},{"$f":"MAX(AboveHWM!S44-Tier2_Vintage!S44,0)","v":0},{"$f":"MAX(AboveHWM!T44-Tier2_Vintage!T44,0)","v":0},{"$f":"MAX(AboveHWM!U44-Tier2_Vintage!U44,0)","v":0},{"$f":"MAX(AboveHWM!V44-Tier2_Vintage!V44,0)","v":0},{"$f":"MAX(AboveHWM!W44-Tier2_Vintage!W44,0)","v":0},{"$f":"MAX(AboveHWM!X44-Tier2_Vintage!X44,0)","v":0},{"$f":"MAX(AboveHWM!Y44-Tier2_Vintage!Y44,0)","v":0},{"$f":"MAX(AboveHWM!Z44-Tier2_Vintage!Z44,0)","v":0},{"$f":"MAX(AboveHWM!AA44-Tier2_Vintage!AA44,0)","v":0},{"$f":"MAX(AboveHWM!AB44-Tier2_Vintage!AB44,0)","v":10.8},{"$f":"MAX(AboveHWM!AC44-Tier2_Vintage!AC44,0)","v":7.8000000000000007},{"$f":"MAX(AboveHWM!AD44-Tier2_Vintage!AD44,0)","v":9.6000000000000014},{"$f":"MAX(AboveHWM!AE44-Tier2_Vintage!AE44,0)","v":8.4250000000000007},{"$f":"MAX(AboveHWM!AF44-Tier2_Vintage!AF44,0)","v":10.4},{"$f":"MAX(AboveHWM!AG44-Tier2_Vintage!AG44,0)","v":8.2000000000000011},{"$f":"MAX(AboveHWM!AH44-Tier2_Vintage!AH44,0)","v":10},{"$f":"MAX(AboveHWM!AI44-Tier2_Vintage!AI44,0)","v":8.6},{"$f":"MAX(AboveHWM!AJ44-Tier2_Vintage!AJ44,0)","v":9.6000000000000014},{"$f":"MAX(AboveHWM!AK44-Tier2_Vintage!AK44,0)","v":7.2},{"$f":"MAX(AboveHWM!AL44-Tier2_Vintage!AL44,0)","v":10.8},{"$f":"MAX(AboveHWM!AM44-Tier2_Vintage!AM44,0)","v":7.7750000000000004},{"$f":"MAX(AboveHWM!AN44-Tier2_Vintage!AN44,0)","v":10.4},{"$f":"MAX(AboveHWM!AO44-Tier2_Vintage!AO44,0)","v":7.6000000000000005},{"$f":"MAX(AboveHWM!AP44-Tier2_Vintage!AP44,0)","v":10},{"$f":"MAX(AboveHWM!AQ44-Tier2_Vintage!AQ44,0)","v":8.6},{"$f":"MAX(AboveHWM!AR44-Tier2_Vintage!AR44,0)","v":10.4},{"$f":"MAX(AboveHWM!AS44-Tier2_Vintage!AS44,0)","v":7.6000000000000005},{"$f":"MAX(AboveHWM!AT44-Tier2_Vintage!AT44,0)","v":10.4},{"$f":"MAX(AboveHWM!AU44-Tier2_Vintage!AU44,0)","v":8.2000000000000011},{"$f":"MAX(AboveHWM!AV44-Tier2_Vintage!AV44,0)","v":10.4},{"$f":"MAX(AboveHWM!AW44-Tier2_Vintage!AW44,0)","v":8.2000000000000011},{"$f":"MAX(AboveHWM!AX44-Tier2_Vintage!AX44,0)","v":10},{"$f":"MAX(AboveHWM!AY44-Tier2_Vintage!AY44,0)","v":8}]
[null,10136,"Douglas Electric Cooperative",{"$f":"MAX(AboveHWM!D53-Tier2_Vintage!D53,0)","v":0},{"$f":"MAX(AboveHWM!E53-Tier2_Vintage!E53,0)","v":0},{"$f":"MAX(AboveHWM!F53-Tier2_Vintage!F53,0)","v":0},{"$f":"MAX(AboveHWM!G53-Tier2_Vintage!G53,0)","v":0},{"$f":"MAX(AboveHWM!H53-Tier2_Vintage!H53,0)","v":0},{"$f":"MAX(AboveHWM!I53-Tier2_Vintage!I53,0)","v":0},{"$f":"MAX(AboveHWM!J53-Tier2_Vintage!J53,0)","v":0},{"$f":"MAX(AboveHWM!K53-Tier2_Vintage!K53,0)","v":0},{"$f":"MAX(AboveHWM!L53-Tier2_Vintage!L53,0)","v":0},{"$f":"MAX(AboveHWM!M53-Tier2_Vintage!M53,0)","v":0},{"$f":"MAX(AboveHWM!N53-Tier2_Vintage!N53,0)","v":0},{"$f":"MAX(AboveHWM!O53-Tier2_Vintage!O53,0)","v":0},{"$f":"MAX(AboveHWM!P53-Tier2_Vintage!P53,0)","v":0},{"$f":"MAX(AboveHWM!Q53-Tier2_Vintage!Q53,0)","v":0},{"$f":"MAX(AboveHWM!R53-Tier2_Vintage!R53,0)","v":0},{"$f":"MAX(AboveHWM!S53-Tier2_Vintage!S53,0)","v":0},{"$f":"MAX(AboveHWM!T53-Tier2_Vintage!T53,0)","v":0},{"$f":"MAX(AboveHWM!U53-Tier2_Vintage!U53,0)","v":0},{"$f":"MAX(AboveHWM!V53-Tier2_Vintage!V53,0)","v":0},{"$f":"MAX(AboveHWM!W53-Tier2_Vintage!W53,0)","v":0},{"$f":"MAX(AboveHWM!X53-Tier2_Vintage!X53,0)","v":0},{"$f":"MAX(AboveHWM!Y53-Tier2_Vintage!Y53,0)","v":0},{"$f":"MAX(AboveHWM!Z53-Tier2_Vintage!Z53,0)","v":0},{"$f":"MAX(AboveHWM!AA53-Tier2_Vintage!AA53,0)","v":0},{"$f":"MAX(AboveHWM!AB53-Tier2_Vintage!AB53,0)","v":0},{"$f":"MAX(AboveHWM!AC53-Tier2_Vintage!AC53,0)","v":0},{"$f":"MAX(AboveHWM!AD53-Tier2_Vintage!AD53,0)","v":0},{"$f":"MAX(AboveHWM!AE53-Tier2_Vintage!AE53,0)","v":0},{"$f":"MAX(AboveHWM!AF53-Tier2_Vintage!AF53,0)","v":0},{"$f":"MAX(AboveHWM!AG53-Tier2_Vintage!AG53,0)","v":0},{"$f":"MAX(AboveHWM!AH53-Tier2_Vintage!AH53,0)","v":0},{"$f":"MAX(AboveHWM!AI53-Tier2_Vintage!AI53,0)","v":0},{"$f":"MAX(AboveHWM!AJ53-Tier2_Vintage!AJ53,0)","v":0},{"$f":"MAX(AboveHWM!AK53-Tier2_Vintage!AK53,0)","v":0},{"$f":"MAX(AboveHWM!AL53-Tier2_Vintage!AL53,0)","v":0},{"$f":"MAX(AboveHWM!AM53-Tier2_Vintage!AM53,0)","v":0},{"$f":"MAX(AboveHWM!AN53-Tier2_Vintage!AN53,0)","v":0},{"$f":"MAX(AboveHWM!AO53-Tier2_Vintage!AO53,0)","v":0},{"$f":"MAX(AboveHWM!AP53-Tier2_Vintage!AP53,0)","v":0},{"$f":"MAX(AboveHWM!AQ53-Tier2_Vintage!AQ53,0)","v":0},{"$f":"MAX(AboveHWM!AR53-Tier2_Vintage!AR53,0)","v":0},{"$f":"MAX(AboveHWM!AS53-Tier2_Vintage!AS53,0)","v":0},{"$f":"MAX(AboveHWM!AT53-Tier2_Vintage!AT53,0)","v":0},{"$f":"MAX(AboveHWM!AU53-Tier2_Vintage!AU53,0)","v":0},{"$f":"MAX(AboveHWM!AV53-Tier2_Vintage!AV53,0)","v":0},{"$f":"MAX(AboveHWM!AW53-Tier2_Vintage!AW53,0)","v":0},{"$f":"MAX(AboveHWM!AX53-Tier2_Vintage!AX53,0)","v":0},{"$f":"MAX(AboveHWM!AY53-Tier2_Vintage!AY53,0)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"MAX(AboveHWM!D62-Tier2_Vintage!D62,0)","v":0},{"$f":"MAX(AboveHWM!E62-Tier2_Vintage!E62,0)","v":0},{"$f":"MAX(AboveHWM!F62-Tier2_Vintage!F62,0)","v":0},{"$f":"MAX(AboveHWM!G62-Tier2_Vintage!G62,0)","v":0},{"$f":"MAX(AboveHWM!H62-Tier2_Vintage!H62,0)","v":0},{"$f":"MAX(AboveHWM!I62-Tier2_Vintage!I62,0)","v":0},{"$f":"MAX(AboveHWM!J62-Tier2_Vintage!J62,0)","v":0},{"$f":"MAX(AboveHWM!K62-Tier2_Vintage!K62,0)","v":0},{"$f":"MAX(AboveHWM!L62-Tier2_Vintage!L62,0)","v":0},{"$f":"MAX(AboveHWM!M62-Tier2_Vintage!M62,0)","v":0},{"$f":"MAX(AboveHWM!N62-Tier2_Vintage!N62,0)","v":0},{"$f":"MAX(AboveHWM!O62-Tier2_Vintage!O62,0)","v":0},{"$f":"MAX(AboveHWM!P62-Tier2_Vintage!P62,0)","v":0},{"$f":"MAX(AboveHWM!Q62-Tier2_Vintage!Q62,0)","v":0},{"$f":"MAX(AboveHWM!R62-Tier2_Vintage!R62,0)","v":0},{"$f":"MAX(AboveHWM!S62-Tier2_Vintage!S62,0)","v":0},{"$f":"MAX(AboveHWM!T62-Tier2_Vintage!T62,0)","v":0},{"$f":"MAX(AboveHWM!U62-Tier2_Vintage!U62,0)","v":0},{"$f":"MAX(AboveHWM!V62-Tier2_Vintage!V62,0)","v":0},{"$f":"MAX(AboveHWM!W62-Tier2_Vintage!W62,0)","v":0},{"$f":"MAX(AboveHWM!X62-Tier2_Vintage!X62,0)","v":0},{"$f":"MAX(AboveHWM!Y62-Tier2_Vintage!Y62,0)","v":0},{"$f":"MAX(AboveHWM!Z62-Tier2_Vintage!Z62,0)","v":0},{"$f":"MAX(AboveHWM!AA62-Tier2_Vintage!AA62,0)","v":0},{"$f":"MAX(AboveHWM!AB62-Tier2_Vintage!AB62,0)","v":0},{"$f":"MAX(AboveHWM!AC62-Tier2_Vintage!AC62,0)","v":0},{"$f":"MAX(AboveHWM!AD62-Tier2_Vintage!AD62,0)","v":0},{"$f":"MAX(AboveHWM!AE62-Tier2_Vintage!AE62,0)","v":0},{"$f":"MAX(AboveHWM!AF62-Tier2_Vintage!AF62,0)","v":0},{"$f":"MAX(AboveHWM!AG62-Tier2_Vintage!AG62,0)","v":0},{"$f":"MAX(AboveHWM!AH62-Tier2_Vintage!AH62,0)","v":0},{"$f":"MAX(AboveHWM!AI62-Tier2_Vintage!AI62,0)","v":0},{"$f":"MAX(AboveHWM!AJ62-Tier2_Vintage!AJ62,0)","v":0},{"$f":"MAX(AboveHWM!AK62-Tier2_Vintage!AK62,0)","v":0},{"$f":"MAX(AboveHWM!AL62-Tier2_Vintage!AL62,0)","v":0},{"$f":"MAX(AboveHWM!AM62-Tier2_Vintage!AM62,0)","v":0},{"$f":"MAX(AboveHWM!AN62-Tier2_Vintage!AN62,0)","v":0},{"$f":"MAX(AboveHWM!AO62-Tier2_Vintage!AO62,0)","v":0},{"$f":"MAX(AboveHWM!AP62-Tier2_Vintage!AP62,0)","v":0},{"$f":"MAX(AboveHWM!AQ62-Tier2_Vintage!AQ62,0)","v":0},{"$f":"MAX(AboveHWM!AR62-Tier2_Vintage!AR62,0)","v":0},{"$f":"MAX(AboveHWM!AS62-Tier2_Vintage!AS62,0)","v":0},{"$f":"MAX(AboveHWM!AT62-Tier2_Vintage!AT62,0)","v":0},{"$f":"MAX(AboveHWM!AU62-Tier2_Vintage!AU62,0)","v":0},{"$f":"MAX(AboveHWM!AV62-Tier2_Vintage!AV62,0)","v":0},{"$f":"MAX(AboveHWM!AW62-Tier2_Vintage!AW62,0)","v":0},{"$f":"MAX(AboveHWM!AX62-Tier2_Vintage!AX62,0)","v":0},{"$f":"MAX(AboveHWM!AY62-Tier2_Vintage!AY62,0)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"MAX(AboveHWM!D71-Tier2_Vintage!D71,0)","v":0},{"$f":"MAX(AboveHWM!E71-Tier2_Vintage!E71,0)","v":0},{"$f":"MAX(AboveHWM!F71-Tier2_Vintage!F71,0)","v":0},{"$f":"MAX(AboveHWM!G71-Tier2_Vintage!G71,0)","v":0},{"$f":"MAX(AboveHWM!H71-Tier2_Vintage!H71,0)","v":0},{"$f":"MAX(AboveHWM!I71-Tier2_Vintage!I71,0)","v":0},{"$f":"MAX(AboveHWM!J71-Tier2_Vintage!J71,0)","v":0},{"$f":"MAX(AboveHWM!K71-Tier2_Vintage!K71,0)","v":0},{"$f":"MAX(AboveHWM!L71-Tier2_Vintage!L71,0)","v":0},{"$f":"MAX(AboveHWM!M71-Tier2_Vintage!M71,0)","v":0},{"$f":"MAX(AboveHWM!N71-Tier2_Vintage!N71,0)","v":0},{"$f":"MAX(AboveHWM!O71-Tier2_Vintage!O71,0)","v":0},{"$f":"MAX(AboveHWM!P71-Tier2_Vintage!P71,0)","v":0},{"$f":"MAX(AboveHWM!Q71-Tier2_Vintage!Q71,0)","v":0},{"$f":"MAX(AboveHWM!R71-Tier2_Vintage!R71,0)","v":0},{"$f":"MAX(AboveHWM!S71-Tier2_Vintage!S71,0)","v":0},{"$f":"MAX(AboveHWM!T71-Tier2_Vintage!T71,0)","v":0},{"$f":"MAX(AboveHWM!U71-Tier2_Vintage!U71,0)","v":0},{"$f":"MAX(AboveHWM!V71-Tier2_Vintage!V71,0)","v":0},{"$f":"MAX(AboveHWM!W71-Tier2_Vintage!W71,0)","v":0},{"$f":"MAX(AboveHWM!X71-Tier2_Vintage!X71,0)","v":0},{"$f":"MAX(AboveHWM!Y71-Tier2_Vintage!Y71,0)","v":0},{"$f":"MAX(AboveHWM!Z71-Tier2_Vintage!Z71,0)","v":0},{"$f":"MAX(AboveHWM!AA71-Tier2_Vintage!AA71,0)","v":0},{"$f":"MAX(AboveHWM!AB71-Tier2_Vintage!AB71,0)","v":0},{"$f":"MAX(AboveHWM!AC71-Tier2_Vintage!AC71,0)","v":0},{"$f":"MAX(AboveHWM!AD71-Tier2_Vintage!AD71,0)","v":0},{"$f":"MAX(AboveHWM!AE71-Tier2_Vintage!AE71,0)","v":0},{"$f":"MAX(AboveHWM!AF71-Tier2_Vintage!AF71,0)","v":0},{"$f":"MAX(AboveHWM!AG71-Tier2_Vintage!AG71,0)","v":0},{"$f":"MAX(AboveHWM!AH71-Tier2_Vintage!AH71,0)","v":0},{"$f":"MAX(AboveHWM!AI71-Tier2_Vintage!AI71,0)","v":0},{"$f":"MAX(AboveHWM!AJ71-Tier2_Vintage!AJ71,0)","v":0},{"$f":"MAX(AboveHWM!AK71-Tier2_Vintage!AK71,0)","v":0},{"$f":"MAX(AboveHWM!AL71-Tier2_Vintage!AL71,0)","v":0},{"$f":"MAX(AboveHWM!AM71-Tier2_Vintage!AM71,0)","v":0},{"$f":"MAX(AboveHWM!AN71-Tier2_Vintage!AN71,0)","v":0},{"$f":"MAX(AboveHWM!AO71-Tier2_Vintage!AO71,0)","v":0},{"$f":"MAX(AboveHWM!AP71-Tier2_Vintage!AP71,0)","v":0},{"$f":"MAX(AboveHWM!AQ71-Tier2_Vintage!AQ71,0)","v":0},{"$f":"MAX(AboveHWM!AR71-Tier2_Vintage!AR71,0)","v":0},{"$f":"MAX(AboveHWM!AS71-Tier2_Vintage!AS71,0)","v":0},{"$f":"MAX(AboveHWM!AT71-Tier2_Vintage!AT71,0)","v":0},{"$f":"MAX(AboveHWM!AU71-Tier2_Vintage!AU71,0)","v":0},{"$f":"MAX(AboveHWM!AV71-Tier2_Vintage!AV71,0)","v":0},{"$f":"MAX(AboveHWM!AW71-Tier2_Vintage!AW71,0)","v":0},{"$f":"MAX(AboveHWM!AX71-Tier2_Vintage!AX71,0)","v":0},{"$f":"MAX(AboveHWM!AY71-Tier2_Vintage!AY71,0)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"MAX(AboveHWM!D72-Tier2_Vintage!D72,0)","v":0},{"$f":"MAX(AboveHWM!E72-Tier2_Vintage!E72,0)","v":0},{"$f":"MAX(AboveHWM!F72-Tier2_Vintage!F72,0)","v":0},{"$f":"MAX(AboveHWM!G72-Tier2_Vintage!G72,0)","v":0},{"$f":"MAX(AboveHWM!H72-Tier2_Vintage!H72,0)","v":0},{"$f":"MAX(AboveHWM!I72-Tier2_Vintage!I72,0)","v":0},{"$f":"MAX(AboveHWM!J72-Tier2_Vintage!J72,0)","v":0},{"$f":"MAX(AboveHWM!K72-Tier2_Vintage!K72,0)","v":0},{"$f":"MAX(AboveHWM!L72-Tier2_Vintage!L72,0)","v":0},{"$f":"MAX(AboveHWM!M72-Tier2_Vintage!M72,0)","v":0},{"$f":"MAX(AboveHWM!N72-Tier2_Vintage!N72,0)","v":0},{"$f":"MAX(AboveHWM!O72-Tier2_Vintage!O72,0)","v":0},{"$f":"MAX(AboveHWM!P72-Tier2_Vintage!P72,0)","v":0},{"$f":"MAX(AboveHWM!Q72-Tier2_Vintage!Q72,0)","v":0},{"$f":"MAX(AboveHWM!R72-Tier2_Vintage!R72,0)","v":0},{"$f":"MAX(AboveHWM!S72-Tier2_Vintage!S72,0)","v":0},{"$f":"MAX(AboveHWM!T72-Tier2_Vintage!T72,0)","v":0},{"$f":"MAX(AboveHWM!U72-Tier2_Vintage!U72,0)","v":0},{"$f":"MAX(AboveHWM!V72-Tier2_Vintage!V72,0)","v":0},{"$f":"MAX(AboveHWM!W72-Tier2_Vintage!W72,0)","v":0},{"$f":"MAX(AboveHWM!X72-Tier2_Vintage!X72,0)","v":0},{"$f":"MAX(AboveHWM!Y72-Tier2_Vintage!Y72,0)","v":0},{"$f":"MAX(AboveHWM!Z72-Tier2_Vintage!Z72,0)","v":0},{"$f":"MAX(AboveHWM!AA72-Tier2_Vintage!AA72,0)","v":0},{"$f":"MAX(AboveHWM!AB72-Tier2_Vintage!AB72,0)","v":0},{"$f":"MAX(AboveHWM!AC72-Tier2_Vintage!AC72,0)","v":0},{"$f":"MAX(AboveHWM!AD72-Tier2_Vintage!AD72,0)","v":0},{"$f":"MAX(AboveHWM!AE72-Tier2_Vintage!AE72,0)","v":0},{"$f":"MAX(AboveHWM!AF72-Tier2_Vintage!AF72,0)","v":0},{"$f":"MAX(AboveHWM!AG72-Tier2_Vintage!AG72,0)","v":0},{"$f":"MAX(AboveHWM!AH72-Tier2_Vintage!AH72,0)","v":0},{"$f":"MAX(AboveHWM!AI72-Tier2_Vintage!AI72,0)","v":0},{"$f":"MAX(AboveHWM!AJ72-Tier2_Vintage!AJ72,0)","v":0},{"$f":"MAX(AboveHWM!AK72-Tier2_Vintage!AK72,0)","v":0},{"$f":"MAX(AboveHWM!AL72-Tier2_Vintage!AL72,0)","v":0},{"$f":"MAX(AboveHWM!AM72-Tier2_Vintage!AM72,0)","v":0},{"$f":"MAX(AboveHWM!AN72-Tier2_Vintage!AN72,0)","v":0},{"$f":"MAX(AboveHWM!AO72-Tier2_Vintage!AO72,0)","v":0},{"$f":"MAX(AboveHWM!AP72-Tier2_Vintage!AP72,0)","v":0},{"$f":"MAX(AboveHWM!AQ72-Tier2_Vintage!AQ72,0)","v":0},{"$f":"MAX(AboveHWM!AR72-Tier2_Vintage!AR72,0)","v":0},{"$f":"MAX(AboveHWM!AS72-Tier2_Vintage!AS72,0)","v":0},{"$f":"MAX(AboveHWM!AT72-Tier2_Vintage!AT72,0)","v":0},{"$f":"MAX(AboveHWM!AU72-Tier2_Vintage!AU72,0)","v":0},{"$f":"MAX(AboveHWM!AV72-Tier2_Vintage!AV72,0)","v":0},{"$f":"MAX(AboveHWM!AW72-Tier2_Vintage!AW72,0)","v":0},{"$f":"MAX(AboveHWM!AX72-Tier2_Vintage!AX72,0)","v":0},{"$f":"MAX(AboveHWM!AY72-Tier2_Vintage!AY72,0)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"MAX(AboveHWM!D81-Tier2_Vintage!D81,0)","v":0},{"$f":"MAX(AboveHWM!E81-Tier2_Vintage!E81,0)","v":0},{"$f":"MAX(AboveHWM!F81-Tier2_Vintage!F81,0)","v":0},{"$f":"MAX(AboveHWM!G81-Tier2_Vintage!G81,0)","v":0},{"$f":"MAX(AboveHWM!H81-Tier2_Vintage!H81,0)","v":0},{"$f":"MAX(AboveHWM!I81-Tier2_Vintage!I81,0)","v":0},{"$f":"MAX(AboveHWM!J81-Tier2_Vintage!J81,0)","v":0},{"$f":"MAX(AboveHWM!K81-Tier2_Vintage!K81,0)","v":0},{"$f":"MAX(AboveHWM!L81-Tier2_Vintage!L81,0)","v":0},{"$f":"MAX(AboveHWM!M81-Tier2_Vintage!M81,0)","v":0},{"$f":"MAX(AboveHWM!N81-Tier2_Vintage!N81,0)","v":0},{"$f":"MAX(AboveHWM!O81-Tier2_Vintage!O81,0)","v":0},{"$f":"MAX(AboveHWM!P81-Tier2_Vintage!P81,0)","v":0},{"$f":"MAX(AboveHWM!Q81-Tier2_Vintage!Q81,0)","v":0},{"$f":"MAX(AboveHWM!R81-Tier2_Vintage!R81,0)","v":0},{"$f":"MAX(AboveHWM!S81-Tier2_Vintage!S81,0)","v":0},{"$f":"MAX(AboveHWM!T81-Tier2_Vintage!T81,0)","v":0},{"$f":"MAX(AboveHWM!U81-Tier2_Vintage!U81,0)","v":0},{"$f":"MAX(AboveHWM!V81-Tier2_Vintage!V81,0)","v":0},{"$f":"MAX(AboveHWM!W81-Tier2_Vintage!W81,0)","v":0},{"$f":"MAX(AboveHWM!X81-Tier2_Vintage!X81,0)","v":0},{"$f":"MAX(AboveHWM!Y81-Tier2_Vintage!Y81,0)","v":0},{"$f":"MAX(AboveHWM!Z81-Tier2_Vintage!Z81,0)","v":0},{"$f":"MAX(AboveHWM!AA81-Tier2_Vintage!AA81,0)","v":0},{"$f":"MAX(AboveHWM!AB81-Tier2_Vintage!AB81,0)","v":0},{"$f":"MAX(AboveHWM!AC81-Tier2_Vintage!AC81,0)","v":0},{"$f":"MAX(AboveHWM!AD81-Tier2_Vintage!AD81,0)","v":0},{"$f":"MAX(AboveHWM!AE81-Tier2_Vintage!AE81,0)","v":0},{"$f":"MAX(AboveHWM!AF81-Tier2_Vintage!AF81,0)","v":0},{"$f":"MAX(AboveHWM!AG81-Tier2_Vintage!AG81,0)","v":0},{"$f":"MAX(AboveHWM!AH81-Tier2_Vintage!AH81,0)","v":0},{"$f":"MAX(AboveHWM!AI81-Tier2_Vintage!AI81,0)","v":0},{"$f":"MAX(AboveHWM!AJ81-Tier2_Vintage!AJ81,0)","v":0},{"$f":"MAX(AboveHWM!AK81-Tier2_Vintage!AK81,0)","v":0},{"$f":"MAX(AboveHWM!AL81-Tier2_Vintage!AL81,0)","v":0},{"$f":"MAX(AboveHWM!AM81-Tier2_Vintage!AM81,0)","v":0},{"$f":"MAX(AboveHWM!AN81-Tier2_Vintage!AN81,0)","v":0},{"$f":"MAX(AboveHWM!AO81-Tier2_Vintage!AO81,0)","v":0},{"$f":"MAX(AboveHWM!AP81-Tier2_Vintage!AP81,0)","v":0},{"$f":"MAX(AboveHWM!AQ81-Tier2_Vintage!AQ81,0)","v":0},{"$f":"MAX(AboveHWM!AR81-Tier2_Vintage!AR81,0)","v":0},{"$f":"MAX(AboveHWM!AS81-Tier2_Vintage!AS81,0)","v":0},{"$f":"MAX(AboveHWM!AT81-Tier2_Vintage!AT81,0)","v":0},{"$f":"MAX(AboveHWM!AU81-Tier2_Vintage!AU81,0)","v":0},{"$f":"MAX(AboveHWM!AV81-Tier2_Vintage!AV81,0)","v":0},{"$f":"MAX(AboveHWM!AW81-Tier2_Vintage!AW81,0)","v":0},{"$f":"MAX(AboveHWM!AX81-Tier2_Vintage!AX81,0)","v":0},{"$f":"MAX(AboveHWM!AY81-Tier2_Vintage!AY81,0)","v":0}]
[null,10278,"Northern Lights",{"$f":"MAX(AboveHWM!D90-Tier2_Vintage!D90,0)","v":0},{"$f":"MAX(AboveHWM!E90-Tier2_Vintage!E90,0)","v":0},{"$f":"MAX(AboveHWM!F90-Tier2_Vintage!F90,0)","v":0},{"$f":"MAX(AboveHWM!G90-Tier2_Vintage!G90,0)","v":0},{"$f":"MAX(AboveHWM!H90-Tier2_Vintage!H90,0)","v":0},{"$f":"MAX(AboveHWM!I90-Tier2_Vintage!I90,0)","v":0},{"$f":"MAX(AboveHWM!J90-Tier2_Vintage!J90,0)","v":0},{"$f":"MAX(AboveHWM!K90-Tier2_Vintage!K90,0)","v":0},{"$f":"MAX(AboveHWM!L90-Tier2_Vintage!L90,0)","v":0},{"$f":"MAX(AboveHWM!M90-Tier2_Vintage!M90,0)","v":0},{"$f":"MAX(AboveHWM!N90-Tier2_Vintage!N90,0)","v":0},{"$f":"MAX(AboveHWM!O90-Tier2_Vintage!O90,0)","v":0},{"$f":"MAX(AboveHWM!P90-Tier2_Vintage!P90,0)","v":0},{"$f":"MAX(AboveHWM!Q90-Tier2_Vintage!Q90,0)","v":0},{"$f":"MAX(AboveHWM!R90-Tier2_Vintage!R90,0)","v":0},{"$f":"MAX(AboveHWM!S90-Tier2_Vintage!S90,0)","v":0},{"$f":"MAX(AboveHWM!T90-Tier2_Vintage!T90,0)","v":0},{"$f":"MAX(AboveHWM!U90-Tier2_Vintage!U90,0)","v":0},{"$f":"MAX(AboveHWM!V90-Tier2_Vintage!V90,0)","v":0},{"$f":"MAX(AboveHWM!W90-Tier2_Vintage!W90,0)","v":0},{"$f":"MAX(AboveHWM!X90-Tier2_Vintage!X90,0)","v":0},{"$f":"MAX(AboveHWM!Y90-Tier2_Vintage!Y90,0)","v":0},{"$f":"MAX(AboveHWM!Z90-Tier2_Vintage!Z90,0)","v":0},{"$f":"MAX(AboveHWM!AA90-Tier2_Vintage!AA90,0)","v":0},{"$f":"MAX(AboveHWM!AB90-Tier2_Vintage!AB90,0)","v":39.744},{"$f":"MAX(AboveHWM!AC90-Tier2_Vintage!AC90,0)","v":28.704000000000001},{"$f":"MAX(AboveHWM!AD90-Tier2_Vintage!AD90,0)","v":35.328000000000003},{"$f":"MAX(AboveHWM!AE90-Tier2_Vintage!AE90,0)","v":31.003999999999998},{"$f":"MAX(AboveHWM!AF90-Tier2_Vintage!AF90,0)","v":38.271999999999998},{"$f":"MAX(AboveHWM!AG90-Tier2_Vintage!AG90,0)","v":30.175999999999998},{"$f":"MAX(AboveHWM!AH90-Tier2_Vintage!AH90,0)","v":36.799999999999997},{"$f":"MAX(AboveHWM!AI90-Tier2_Vintage!AI90,0)","v":31.648},{"$f":"MAX(AboveHWM!AJ90-Tier2_Vintage!AJ90,0)","v":35.328000000000003},{"$f":"MAX(AboveHWM!AK90-Tier2_Vintage!AK90,0)","v":26.495999999999999},{"$f":"MAX(AboveHWM!AL90-Tier2_Vintage!AL90,0)","v":39.744},{"$f":"MAX(AboveHWM!AM90-Tier2_Vintage!AM90,0)","v":28.611999999999998},{"$f":"MAX(AboveHWM!AN90-Tier2_Vintage!AN90,0)","v":38.271999999999998},{"$f":"MAX(AboveHWM!AO90-Tier2_Vintage!AO90,0)","v":27.968},{"$f":"MAX(AboveHWM!AP90-Tier2_Vintage!AP90,0)","v":36.799999999999997},{"$f":"MAX(AboveHWM!AQ90-Tier2_Vintage!AQ90,0)","v":31.648},{"$f":"MAX(AboveHWM!AR90-Tier2_Vintage!AR90,0)","v":38.271999999999998},{"$f":"MAX(AboveHWM!AS90-Tier2_Vintage!AS90,0)","v":27.968},{"$f":"MAX(AboveHWM!AT90-Tier2_Vintage!AT90,0)","v":38.271999999999998},{"$f":"MAX(AboveHWM!AU90-Tier2_Vintage!AU90,0)","v":30.175999999999998},{"$f":"MAX(AboveHWM!AV90-Tier2_Vintage!AV90,0)","v":38.271999999999998},{"$f":"MAX(AboveHWM!AW90-Tier2_Vintage!AW90,0)","v":30.175999999999998},{"$f":"MAX(AboveHWM!AX90-Tier2_Vintage!AX90,0)","v":36.799999999999997},{"$f":"MAX(AboveHWM!AY90-Tier2_Vintage!AY90,0)","v":29.439999999999998}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"MAX(AboveHWM!D99-Tier2_Vintage!D99,0)","v":0},{"$f":"MAX(AboveHWM!E99-Tier2_Vintage!E99,0)","v":0},{"$f":"MAX(AboveHWM!F99-Tier2_Vintage!F99,0)","v":0},{"$f":"MAX(AboveHWM!G99-Tier2_Vintage!G99,0)","v":0},{"$f":"MAX(AboveHWM!H99-Tier2_Vintage!H99,0)","v":0},{"$f":"MAX(AboveHWM!I99-Tier2_Vintage!I99,0)","v":0},{"$f":"MAX(AboveHWM!J99-Tier2_Vintage!J99,0)","v":0},{"$f":"MAX(AboveHWM!K99-Tier2_Vintage!K99,0)","v":0},{"$f":"MAX(AboveHWM!L99-Tier2_Vintage!L99,0)","v":0},{"$f":"MAX(AboveHWM!M99-Tier2_Vintage!M99,0)","v":0},{"$f":"MAX(AboveHWM!N99-Tier2_Vintage!N99,0)","v":0},{"$f":"MAX(AboveHWM!O99-Tier2_Vintage!O99,0)","v":0},{"$f":"MAX(AboveHWM!P99-Tier2_Vintage!P99,0)","v":0},{"$f":"MAX(AboveHWM!Q99-Tier2_Vintage!Q99,0)","v":0},{"$f":"MAX(AboveHWM!R99-Tier2_Vintage!R99,0)","v":0},{"$f":"MAX(AboveHWM!S99-Tier2_Vintage!S99,0)","v":0},{"$f":"MAX(AboveHWM!T99-Tier2_Vintage!T99,0)","v":0},{"$f":"MAX(AboveHWM!U99-Tier2_Vintage!U99,0)","v":0},{"$f":"MAX(AboveHWM!V99-Tier2_Vintage!V99,0)","v":0},{"$f":"MAX(AboveHWM!W99-Tier2_Vintage!W99,0)","v":0},{"$f":"MAX(AboveHWM!X99-Tier2_Vintage!X99,0)","v":0},{"$f":"MAX(AboveHWM!Y99-Tier2_Vintage!Y99,0)","v":0},{"$f":"MAX(AboveHWM!Z99-Tier2_Vintage!Z99,0)","v":0},{"$f":"MAX(AboveHWM!AA99-Tier2_Vintage!AA99,0)","v":0},{"$f":"MAX(AboveHWM!AB99-Tier2_Vintage!AB99,0)","v":0},{"$f":"MAX(AboveHWM!AC99-Tier2_Vintage!AC99,0)","v":0},{"$f":"MAX(AboveHWM!AD99-Tier2_Vintage!AD99,0)","v":0},{"$f":"MAX(AboveHWM!AE99-Tier2_Vintage!AE99,0)","v":0},{"$f":"MAX(AboveHWM!AF99-Tier2_Vintage!AF99,0)","v":0},{"$f":"MAX(AboveHWM!AG99-Tier2_Vintage!AG99,0)","v":0},{"$f":"MAX(AboveHWM!AH99-Tier2_Vintage!AH99,0)","v":0},{"$f":"MAX(AboveHWM!AI99-Tier2_Vintage!AI99,0)","v":0},{"$f":"MAX(AboveHWM!AJ99-Tier2_Vintage!AJ99,0)","v":0},{"$f":"MAX(AboveHWM!AK99-Tier2_Vintage!AK99,0)","v":0},{"$f":"MAX(AboveHWM!AL99-Tier2_Vintage!AL99,0)","v":0},{"$f":"MAX(AboveHWM!AM99-Tier2_Vintage!AM99,0)","v":0},{"$f":"MAX(AboveHWM!AN99-Tier2_Vintage!AN99,0)","v":0},{"$f":"MAX(AboveHWM!AO99-Tier2_Vintage!AO99,0)","v":0},{"$f":"MAX(AboveHWM!AP99-Tier2_Vintage!AP99,0)","v":0},{"$f":"MAX(AboveHWM!AQ99-Tier2_Vintage!AQ99,0)","v":0},{"$f":"MAX(AboveHWM!AR99-Tier2_Vintage!AR99,0)","v":0},{"$f":"MAX(AboveHWM!AS99-Tier2_Vintage!AS99,0)","v":0},{"$f":"MAX(AboveHWM!AT99-Tier2_Vintage!AT99,0)","v":0},{"$f":"MAX(AboveHWM!AU99-Tier2_Vintage!AU99,0)","v":0},{"$f":"MAX(AboveHWM!AV99-Tier2_Vintage!AV99,0)","v":0},{"$f":"MAX(AboveHWM!AW99-Tier2_Vintage!AW99,0)","v":0},{"$f":"MAX(AboveHWM!AX99-Tier2_Vintage!AX99,0)","v":0},{"$f":"MAX(AboveHWM!AY99-Tier2_Vintage!AY99,0)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"MAX(AboveHWM!D108-Tier2_Vintage!D108,0)","v":0},{"$f":"MAX(AboveHWM!E108-Tier2_Vintage!E108,0)","v":0},{"$f":"MAX(AboveHWM!F108-Tier2_Vintage!F108,0)","v":0},{"$f":"MAX(AboveHWM!G108-Tier2_Vintage!G108,0)","v":0},{"$f":"MAX(AboveHWM!H108-Tier2_Vintage!H108,0)","v":0},{"$f":"MAX(AboveHWM!I108-Tier2_Vintage!I108,0)","v":0},{"$f":"MAX(AboveHWM!J108-Tier2_Vintage!J108,0)","v":0},{"$f":"MAX(AboveHWM!K108-Tier2_Vintage!K108,0)","v":0},{"$f":"MAX(AboveHWM!L108-Tier2_Vintage!L108,0)","v":0},{"$f":"MAX(AboveHWM!M108-Tier2_Vintage!M108,0)","v":0},{"$f":"MAX(AboveHWM!N108-Tier2_Vintage!N108,0)","v":0},{"$f":"MAX(AboveHWM!O108-Tier2_Vintage!O108,0)","v":0},{"$f":"MAX(AboveHWM!P108-Tier2_Vintage!P108,0)","v":0},{"$f":"MAX(AboveHWM!Q108-Tier2_Vintage!Q108,0)","v":0},{"$f":"MAX(AboveHWM!R108-Tier2_Vintage!R108,0)","v":0},{"$f":"MAX(AboveHWM!S108-Tier2_Vintage!S108,0)","v":0},{"$f":"MAX(AboveHWM!T108-Tier2_Vintage!T108,0)","v":0},{"$f":"MAX(AboveHWM!U108-Tier2_Vintage!U108,0)","v":0},{"$f":"MAX(AboveHWM!V108-Tier2_Vintage!V108,0)","v":0},{"$f":"MAX(AboveHWM!W108-Tier2_Vintage!W108,0)","v":0},{"$f":"MAX(AboveHWM!X108-Tier2_Vintage!X108,0)","v":0},{"$f":"MAX(AboveHWM!Y108-Tier2_Vintage!Y108,0)","v":0},{"$f":"MAX(AboveHWM!Z108-Tier2_Vintage!Z108,0)","v":0},{"$f":"MAX(AboveHWM!AA108-Tier2_Vintage!AA108,0)","v":0},{"$f":"MAX(AboveHWM!AB108-Tier2_Vintage!AB108,0)","v":0},{"$f":"MAX(AboveHWM!AC108-Tier2_Vintage!AC108,0)","v":0},{"$f":"MAX(AboveHWM!AD108-Tier2_Vintage!AD108,0)","v":0},{"$f":"MAX(AboveHWM!AE108-Tier2_Vintage!AE108,0)","v":0},{"$f":"MAX(AboveHWM!AF108-Tier2_Vintage!AF108,0)","v":0},{"$f":"MAX(AboveHWM!AG108-Tier2_Vintage!AG108,0)","v":0},{"$f":"MAX(AboveHWM!AH108-Tier2_Vintage!AH108,0)","v":0},{"$f":"MAX(AboveHWM!AI108-Tier2_Vintage!AI108,0)","v":0},{"$f":"MAX(AboveHWM!AJ108-Tier2_Vintage!AJ108,0)","v":0},{"$f":"MAX(AboveHWM!AK108-Tier2_Vintage!AK108,0)","v":0},{"$f":"MAX(AboveHWM!AL108-Tier2_Vintage!AL108,0)","v":0},{"$f":"MAX(AboveHWM!AM108-Tier2_Vintage!AM108,0)","v":0},{"$f":"MAX(AboveHWM!AN108-Tier2_Vintage!AN108,0)","v":0},{"$f":"MAX(AboveHWM!AO108-Tier2_Vintage!AO108,0)","v":0},{"$f":"MAX(AboveHWM!AP108-Tier2_Vintage!AP108,0)","v":0},{"$f":"MAX(AboveHWM!AQ108-Tier2_Vintage!AQ108,0)","v":0},{"$f":"MAX(AboveHWM!AR108-Tier2_Vintage!AR108,0)","v":0},{"$f":"MAX(AboveHWM!AS108-Tier2_Vintage!AS108,0)","v":0},{"$f":"MAX(AboveHWM!AT108-Tier2_Vintage!AT108,0)","v":0},{"$f":"MAX(AboveHWM!AU108-Tier2_Vintage!AU108,0)","v":0},{"$f":"MAX(AboveHWM!AV108-Tier2_Vintage!AV108,0)","v":0},{"$f":"MAX(AboveHWM!AW108-Tier2_Vintage!AW108,0)","v":0},{"$f":"MAX(AboveHWM!AX108-Tier2_Vintage!AX108,0)","v":0},{"$f":"MAX(AboveHWM!AY108-Tier2_Vintage!AY108,0)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"MAX(AboveHWM!D117-Tier2_Vintage!D117,0)","v":0},{"$f":"MAX(AboveHWM!E117-Tier2_Vintage!E117,0)","v":0},{"$f":"MAX(AboveHWM!F117-Tier2_Vintage!F117,0)","v":0},{"$f":"MAX(AboveHWM!G117-Tier2_Vintage!G117,0)","v":0},{"$f":"MAX(AboveHWM!H117-Tier2_Vintage!H117,0)","v":0},{"$f":"MAX(AboveHWM!I117-Tier2_Vintage!I117,0)","v":0},{"$f":"MAX(AboveHWM!J117-Tier2_Vintage!J117,0)","v":0},{"$f":"MAX(AboveHWM!K117-Tier2_Vintage!K117,0)","v":0},{"$f":"MAX(AboveHWM!L117-Tier2_Vintage!L117,0)","v":0},{"$f":"MAX(AboveHWM!M117-Tier2_Vintage!M117,0)","v":0},{"$f":"MAX(AboveHWM!N117-Tier2_Vintage!N117,0)","v":0},{"$f":"MAX(AboveHWM!O117-Tier2_Vintage!O117,0)","v":0},{"$f":"MAX(AboveHWM!P117-Tier2_Vintage!P117,0)","v":0},{"$f":"MAX(AboveHWM!Q117-Tier2_Vintage!Q117,0)","v":0},{"$f":"MAX(AboveHWM!R117-Tier2_Vintage!R117,0)","v":0},{"$f":"MAX(AboveHWM!S117-Tier2_Vintage!S117,0)","v":0},{"$f":"MAX(AboveHWM!T117-Tier2_Vintage!T117,0)","v":0},{"$f":"MAX(AboveHWM!U117-Tier2_Vintage!U117,0)","v":0},{"$f":"MAX(AboveHWM!V117-Tier2_Vintage!V117,0)","v":0},{"$f":"MAX(AboveHWM!W117-Tier2_Vintage!W117,0)","v":0},{"$f":"MAX(AboveHWM!X117-Tier2_Vintage!X117,0)","v":0},{"$f":"MAX(AboveHWM!Y117-Tier2_Vintage!Y117,0)","v":0},{"$f":"MAX(AboveHWM!Z117-Tier2_Vintage!Z117,0)","v":0},{"$f":"MAX(AboveHWM!AA117-Tier2_Vintage!AA117,0)","v":0},{"$f":"MAX(AboveHWM!AB117-Tier2_Vintage!AB117,0)","v":0},{"$f":"MAX(AboveHWM!AC117-Tier2_Vintage!AC117,0)","v":0},{"$f":"MAX(AboveHWM!AD117-Tier2_Vintage!AD117,0)","v":0},{"$f":"MAX(AboveHWM!AE117-Tier2_Vintage!AE117,0)","v":0},{"$f":"MAX(AboveHWM!AF117-Tier2_Vintage!AF117,0)","v":0},{"$f":"MAX(AboveHWM!AG117-Tier2_Vintage!AG117,0)","v":0},{"$f":"MAX(AboveHWM!AH117-Tier2_Vintage!AH117,0)","v":0},{"$f":"MAX(AboveHWM!AI117-Tier2_Vintage!AI117,0)","v":0},{"$f":"MAX(AboveHWM!AJ117-Tier2_Vintage!AJ117,0)","v":0},{"$f":"MAX(AboveHWM!AK117-Tier2_Vintage!AK117,0)","v":0},{"$f":"MAX(AboveHWM!AL117-Tier2_Vintage!AL117,0)","v":0},{"$f":"MAX(AboveHWM!AM117-Tier2_Vintage!AM117,0)","v":0},{"$f":"MAX(AboveHWM!AN117-Tier2_Vintage!AN117,0)","v":0},{"$f":"MAX(AboveHWM!AO117-Tier2_Vintage!AO117,0)","v":0},{"$f":"MAX(AboveHWM!AP117-Tier2_Vintage!AP117,0)","v":0},{"$f":"MAX(AboveHWM!AQ117-Tier2_Vintage!AQ117,0)","v":0},{"$f":"MAX(AboveHWM!AR117-Tier2_Vintage!AR117,0)","v":0},{"$f":"MAX(AboveHWM!AS117-Tier2_Vintage!AS117,0)","v":0},{"$f":"MAX(AboveHWM!AT117-Tier2_Vintage!AT117,0)","v":0},{"$f":"MAX(AboveHWM!AU117-Tier2_Vintage!AU117,0)","v":0},{"$f":"MAX(AboveHWM!AV117-Tier2_Vintage!AV117,0)","v":0},{"$f":"MAX(AboveHWM!AW117-Tier2_Vintage!AW117,0)","v":0},{"$f":"MAX(AboveHWM!AX117-Tier2_Vintage!AX117,0)","v":0},{"$f":"MAX(AboveHWM!AY117-Tier2_Vintage!AY117,0)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"MAX(AboveHWM!D126-Tier2_Vintage!D126,0)","v":0},{"$f":"MAX(AboveHWM!E126-Tier2_Vintage!E126,0)","v":0},{"$f":"MAX(AboveHWM!F126-Tier2_Vintage!F126,0)","v":0},{"$f":"MAX(AboveHWM!G126-Tier2_Vintage!G126,0)","v":0},{"$f":"MAX(AboveHWM!H126-Tier2_Vintage!H126,0)","v":0},{"$f":"MAX(AboveHWM!I126-Tier2_Vintage!I126,0)","v":0},{"$f":"MAX(AboveHWM!J126-Tier2_Vintage!J126,0)","v":0},{"$f":"MAX(AboveHWM!K126-Tier2_Vintage!K126,0)","v":0},{"$f":"MAX(AboveHWM!L126-Tier2_Vintage!L126,0)","v":0},{"$f":"MAX(AboveHWM!M126-Tier2_Vintage!M126,0)","v":0},{"$f":"MAX(AboveHWM!N126-Tier2_Vintage!N126,0)","v":0},{"$f":"MAX(AboveHWM!O126-Tier2_Vintage!O126,0)","v":0},{"$f":"MAX(AboveHWM!P126-Tier2_Vintage!P126,0)","v":0},{"$f":"MAX(AboveHWM!Q126-Tier2_Vintage!Q126,0)","v":0},{"$f":"MAX(AboveHWM!R126-Tier2_Vintage!R126,0)","v":0},{"$f":"MAX(AboveHWM!S126-Tier2_Vintage!S126,0)","v":0},{"$f":"MAX(AboveHWM!T126-Tier2_Vintage!T126,0)","v":0},{"$f":"MAX(AboveHWM!U126-Tier2_Vintage!U126,0)","v":0},{"$f":"MAX(AboveHWM!V126-Tier2_Vintage!V126,0)","v":0},{"$f":"MAX(AboveHWM!W126-Tier2_Vintage!W126,0)","v":0},{"$f":"MAX(AboveHWM!X126-Tier2_Vintage!X126,0)","v":0},{"$f":"MAX(AboveHWM!Y126-Tier2_Vintage!Y126,0)","v":0},{"$f":"MAX(AboveHWM!Z126-Tier2_Vintage!Z126,0)","v":0},{"$f":"MAX(AboveHWM!AA126-Tier2_Vintage!AA126,0)","v":0},{"$f":"MAX(AboveHWM!AB126-Tier2_Vintage!AB126,0)","v":0},{"$f":"MAX(AboveHWM!AC126-Tier2_Vintage!AC126,0)","v":0},{"$f":"MAX(AboveHWM!AD126-Tier2_Vintage!AD126,0)","v":0},{"$f":"MAX(AboveHWM!AE126-Tier2_Vintage!AE126,0)","v":0},{"$f":"MAX(AboveHWM!AF126-Tier2_Vintage!AF126,0)","v":0},{"$f":"MAX(AboveHWM!AG126-Tier2_Vintage!AG126,0)","v":0},{"$f":"MAX(AboveHWM!AH126-Tier2_Vintage!AH126,0)","v":0},{"$f":"MAX(AboveHWM!AI126-Tier2_Vintage!AI126,0)","v":0},{"$f":"MAX(AboveHWM!AJ126-Tier2_Vintage!AJ126,0)","v":0},{"$f":"MAX(AboveHWM!AK126-Tier2_Vintage!AK126,0)","v":0},{"$f":"MAX(AboveHWM!AL126-Tier2_Vintage!AL126,0)","v":0},{"$f":"MAX(AboveHWM!AM126-Tier2_Vintage!AM126,0)","v":0},{"$f":"MAX(AboveHWM!AN126-Tier2_Vintage!AN126,0)","v":0},{"$f":"MAX(AboveHWM!AO126-Tier2_Vintage!AO126,0)","v":0},{"$f":"MAX(AboveHWM!AP126-Tier2_Vintage!AP126,0)","v":0},{"$f":"MAX(AboveHWM!AQ126-Tier2_Vintage!AQ126,0)","v":0},{"$f":"MAX(AboveHWM!AR126-Tier2_Vintage!AR126,0)","v":0},{"$f":"MAX(AboveHWM!AS126-Tier2_Vintage!AS126,0)","v":0},{"$f":"MAX(AboveHWM!AT126-Tier2_Vintage!AT126,0)","v":0},{"$f":"MAX(AboveHWM!AU126-Tier2_Vintage!AU126,0)","v":0},{"$f":"MAX(AboveHWM!AV126-Tier2_Vintage!AV126,0)","v":0},{"$f":"MAX(AboveHWM!AW126-Tier2_Vintage!AW126,0)","v":0},{"$f":"MAX(AboveHWM!AX126-Tier2_Vintage!AX126,0)","v":0},{"$f":"MAX(AboveHWM!AY126-Tier2_Vintage!AY126,0)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"MAX(AboveHWM!D135-Tier2_Vintage!D135,0)","v":2026.0800000000002},{"$f":"MAX(AboveHWM!E135-Tier2_Vintage!E135,0)","v":1463.2800000000002},{"$f":"MAX(AboveHWM!F135-Tier2_Vintage!F135,0)","v":1876.0000000000002},{"$f":"MAX(AboveHWM!G135-Tier2_Vintage!G135,0)","v":1505.4900000000002},{"$f":"MAX(AboveHWM!H135-Tier2_Vintage!H135,0)","v":1876.0000000000002},{"$f":"MAX(AboveHWM!I135-Tier2_Vintage!I135,0)","v":1613.3600000000001},{"$f":"MAX(AboveHWM!J135-Tier2_Vintage!J135,0)","v":1951.0400000000002},{"$f":"MAX(AboveHWM!K135-Tier2_Vintage!K135,0)","v":1538.3200000000002},{"$f":"MAX(AboveHWM!L135-Tier2_Vintage!L135,0)","v":1876.0000000000002},{"$f":"MAX(AboveHWM!M135-Tier2_Vintage!M135,0)","v":1388.24},{"$f":"MAX(AboveHWM!N135-Tier2_Vintage!N135,0)","v":1951.0400000000002},{"$f":"MAX(AboveHWM!O135-Tier2_Vintage!O135,0)","v":1533.63},{"$f":"MAX(AboveHWM!P135-Tier2_Vintage!P135,0)","v":1951.0400000000002},{"$f":"MAX(AboveHWM!Q135-Tier2_Vintage!Q135,0)","v":1425.7600000000002},{"$f":"MAX(AboveHWM!R135-Tier2_Vintage!R135,0)","v":1876.0000000000002},{"$f":"MAX(AboveHWM!S135-Tier2_Vintage!S135,0)","v":1613.3600000000001},{"$f":"MAX(AboveHWM!T135-Tier2_Vintage!T135,0)","v":1951.0400000000002},{"$f":"MAX(AboveHWM!U135-Tier2_Vintage!U135,0)","v":1425.7600000000002},{"$f":"MAX(AboveHWM!V135-Tier2_Vintage!V135,0)","v":1951.0400000000002},{"$f":"MAX(AboveHWM!W135-Tier2_Vintage!W135,0)","v":1538.3200000000002},{"$f":"MAX(AboveHWM!X135-Tier2_Vintage!X135,0)","v":1951.0400000000002},{"$f":"MAX(AboveHWM!Y135-Tier2_Vintage!Y135,0)","v":1538.3200000000002},{"$f":"MAX(AboveHWM!Z135-Tier2_Vintage!Z135,0)","v":1876.0000000000002},{"$f":"MAX(AboveHWM!AA135-Tier2_Vintage!AA135,0)","v":1500.8000000000002},{"$f":"MAX(AboveHWM!AB135-Tier2_Vintage!AB135,0)","v":2035.5839999999998},{"$f":"MAX(AboveHWM!AC135-Tier2_Vintage!AC135,0)","v":1470.144},{"$f":"MAX(AboveHWM!AD135-Tier2_Vintage!AD135,0)","v":1809.4079999999999},{"$f":"MAX(AboveHWM!AE135-Tier2_Vintage!AE135,0)","v":1587.944},{"$f":"MAX(AboveHWM!AF135-Tier2_Vintage!AF135,0)","v":1960.192},{"$f":"MAX(AboveHWM!AG135-Tier2_Vintage!AG135,0)","v":1545.5359999999998},{"$f":"MAX(AboveHWM!AH135-Tier2_Vintage!AH135,0)","v":1884.8},{"$f":"MAX(AboveHWM!AI135-Tier2_Vintage!AI135,0)","v":1620.9279999999999},{"$f":"MAX(AboveHWM!AJ135-Tier2_Vintage!AJ135,0)","v":1809.4079999999999},{"$f":"MAX(AboveHWM!AK135-Tier2_Vintage!AK135,0)","v":1357.056},{"$f":"MAX(AboveHWM!AL135-Tier2_Vintage!AL135,0)","v":2035.5839999999998},{"$f":"MAX(AboveHWM!AM135-Tier2_Vintage!AM135,0)","v":1465.432},{"$f":"MAX(AboveHWM!AN135-Tier2_Vintage!AN135,0)","v":1960.192},{"$f":"MAX(AboveHWM!AO135-Tier2_Vintage!AO135,0)","v":1432.4479999999999},{"$f":"MAX(AboveHWM!AP135-Tier2_Vintage!AP135,0)","v":1884.8},{"$f":"MAX(AboveHWM!AQ135-Tier2_Vintage!AQ135,0)","v":1620.9279999999999},{"$f":"MAX(AboveHWM!AR135-Tier2_Vintage!AR135,0)","v":1960.192},{"$f":"MAX(AboveHWM!AS135-Tier2_Vintage!AS135,0)","v":1432.4479999999999},{"$f":"MAX(AboveHWM!AT135-Tier2_Vintage!AT135,0)","v":1960.192},{"$f":"MAX(AboveHWM!AU135-Tier2_Vintage!AU135,0)","v":1545.5359999999998},{"$f":"MAX(AboveHWM!AV135-Tier2_Vintage!AV135,0)","v":1960.192},{"$f":"MAX(AboveHWM!AW135-Tier2_Vintage!AW135,0)","v":1545.5359999999998},{"$f":"MAX(AboveHWM!AX135-Tier2_Vintage!AX135,0)","v":1884.8},{"$f":"MAX(AboveHWM!AY135-Tier2_Vintage!AY135,0)","v":1507.84}]
[null,11680,"Weiser, City of",{"$f":"MAX(AboveHWM!D136-Tier2_Vintage!D136,0)","v":0},{"$f":"MAX(AboveHWM!E136-Tier2_Vintage!E136,0)","v":0},{"$f":"MAX(AboveHWM!F136-Tier2_Vintage!F136,0)","v":0},{"$f":"MAX(AboveHWM!G136-Tier2_Vintage!G136,0)","v":0},{"$f":"MAX(AboveHWM!H136-Tier2_Vintage!H136,0)","v":0},{"$f":"MAX(AboveHWM!I136-Tier2_Vintage!I136,0)","v":0},{"$f":"MAX(AboveHWM!J136-Tier2_Vintage!J136,0)","v":0},{"$f":"MAX(AboveHWM!K136-Tier2_Vintage!K136,0)","v":0},{"$f":"MAX(AboveHWM!L136-Tier2_Vintage!L136,0)","v":0},{"$f":"MAX(AboveHWM!M136-Tier2_Vintage!M136,0)","v":0},{"$f":"MAX(AboveHWM!N136-Tier2_Vintage!N136,0)","v":0},{"$f":"MAX(AboveHWM!O136-Tier2_Vintage!O136,0)","v":0},{"$f":"MAX(AboveHWM!P136-Tier2_Vintage!P136,0)","v":0},{"$f":"MAX(AboveHWM!Q136-Tier2_Vintage!Q136,0)","v":0},{"$f":"MAX(AboveHWM!R136-Tier2_Vintage!R136,0)","v":0},{"$f":"MAX(AboveHWM!S136-Tier2_Vintage!S136,0)","v":0},{"$f":"MAX(AboveHWM!T136-Tier2_Vintage!T136,0)","v":0},{"$f":"MAX(AboveHWM!U136-Tier2_Vintage!U136,0)","v":0},{"$f":"MAX(AboveHWM!V136-Tier2_Vintage!V136,0)","v":0},{"$f":"MAX(AboveHWM!W136-Tier2_Vintage!W136,0)","v":0},{"$f":"MAX(AboveHWM!X136-Tier2_Vintage!X136,0)","v":0},{"$f":"MAX(AboveHWM!Y136-Tier2_Vintage!Y136,0)","v":0},{"$f":"MAX(AboveHWM!Z136-Tier2_Vintage!Z136,0)","v":0},{"$f":"MAX(AboveHWM!AA136-Tier2_Vintage!AA136,0)","v":0},{"$f":"MAX(AboveHWM!AB136-Tier2_Vintage!AB136,0)","v":0},{"$f":"MAX(AboveHWM!AC136-Tier2_Vintage!AC136,0)","v":0},{"$f":"MAX(AboveHWM!AD136-Tier2_Vintage!AD136,0)","v":0},{"$f":"MAX(AboveHWM!AE136-Tier2_Vintage!AE136,0)","v":0},{"$f":"MAX(AboveHWM!AF136-Tier2_Vintage!AF136,0)","v":0},{"$f":"MAX(AboveHWM!AG136-Tier2_Vintage!AG136,0)","v":0},{"$f":"MAX(AboveHWM!AH136-Tier2_Vintage!AH136,0)","v":0},{"$f":"MAX(AboveHWM!AI136-Tier2_Vintage!AI136,0)","v":0},{"$f":"MAX(AboveHWM!AJ136-Tier2_Vintage!AJ136,0)","v":0},{"$f":"MAX(AboveHWM!AK136-Tier2_Vintage!AK136,0)","v":0},{"$f":"MAX(AboveHWM!AL136-Tier2_Vintage!AL136,0)","v":0},{"$f":"MAX(AboveHWM!AM136-Tier2_Vintage!AM136,0)","v":0},{"$f":"MAX(AboveHWM!AN136-Tier2_Vintage!AN136,0)","v":0},{"$f":"MAX(AboveHWM!AO136-Tier2_Vintage!AO136,0)","v":0},{"$f":"MAX(AboveHWM!AP136-Tier2_Vintage!AP136,0)","v":0},{"$f":"MAX(AboveHWM!AQ136-Tier2_Vintage!AQ136,0)","v":0},{"$f":"MAX(AboveHWM!AR136-Tier2_Vintage!AR136,0)","v":0},{"$f":"MAX(AboveHWM!AS136-Tier2_Vintage!AS136,0)","v":0},{"$f":"MAX(AboveHWM!AT136-Tier2_Vintage!AT136,0)","v":0},{"$f":"MAX(AboveHWM!AU136-Tier2_Vintage!AU136,0)","v":0},{"$f":"MAX(AboveHWM!AV136-Tier2_Vintage!AV136,0)","v":0},{"$f":"MAX(AboveHWM!AW136-Tier2_Vintage!AW136,0)","v":0},{"$f":"MAX(AboveHWM!AX136-Tier2_Vintage!AX136,0)","v":0},{"$f":"MAX(AboveHWM!AY136-Tier2_Vintage!AY136,0)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"MAX(AboveHWM!D137-Tier2_Vintage!D137,0)","v":0},{"$f":"MAX(AboveHWM!E137-Tier2_Vintage!E137,0)","v":0},{"$f":"MAX(AboveHWM!F137-Tier2_Vintage!F137,0)","v":0},{"$f":"MAX(AboveHWM!G137-Tier2_Vintage!G137,0)","v":0},{"$f":"MAX(AboveHWM!H137-Tier2_Vintage!H137,0)","v":0},{"$f":"MAX(AboveHWM!I137-Tier2_Vintage!I137,0)","v":0},{"$f":"MAX(AboveHWM!J137-Tier2_Vintage!J137,0)","v":0},{"$f":"MAX(AboveHWM!K137-Tier2_Vintage!K137,0)","v":0},{"$f":"MAX(AboveHWM!L137-Tier2_Vintage!L137,0)","v":0},{"$f":"MAX(AboveHWM!M137-Tier2_Vintage!M137,0)","v":0},{"$f":"MAX(AboveHWM!N137-Tier2_Vintage!N137,0)","v":0},{"$f":"MAX(AboveHWM!O137-Tier2_Vintage!O137,0)","v":0},{"$f":"MAX(AboveHWM!P137-Tier2_Vintage!P137,0)","v":0},{"$f":"MAX(AboveHWM!Q137-Tier2_Vintage!Q137,0)","v":0},{"$f":"MAX(AboveHWM!R137-Tier2_Vintage!R137,0)","v":0},{"$f":"MAX(AboveHWM!S137-Tier2_Vintage!S137,0)","v":0},{"$f":"MAX(AboveHWM!T137-Tier2_Vintage!T137,0)","v":0},{"$f":"MAX(AboveHWM!U137-Tier2_Vintage!U137,0)","v":0},{"$f":"MAX(AboveHWM!V137-Tier2_Vintage!V137,0)","v":0},{"$f":"MAX(AboveHWM!W137-Tier2_Vintage!W137,0)","v":0},{"$f":"MAX(AboveHWM!X137-Tier2_Vintage!X137,0)","v":0},{"$f":"MAX(AboveHWM!Y137-Tier2_Vintage!Y137,0)","v":0},{"$f":"MAX(AboveHWM!Z137-Tier2_Vintage!Z137,0)","v":0},{"$f":"MAX(AboveHWM!AA137-Tier2_Vintage!AA137,0)","v":0},{"$f":"MAX(AboveHWM!AB137-Tier2_Vintage!AB137,0)","v":0},{"$f":"MAX(AboveHWM!AC137-Tier2_Vintage!AC137,0)","v":0},{"$f":"MAX(AboveHWM!AD137-Tier2_Vintage!AD137,0)","v":0},{"$f":"MAX(AboveHWM!AE137-Tier2_Vintage!AE137,0)","v":0},{"$f":"MAX(AboveHWM!AF137-Tier2_Vintage!AF137,0)","v":0},{"$f":"MAX(AboveHWM!AG137-Tier2_Vintage!AG137,0)","v":0},{"$f":"MAX(AboveHWM!AH137-Tier2_Vintage!AH137,0)","v":0},{"$f":"MAX(AboveHWM!AI137-Tier2_Vintage!AI137,0)","v":0},{"$f":"MAX(AboveHWM!AJ137-Tier2_Vintage!AJ137,0)","v":0},{"$f":"MAX(AboveHWM!AK137-Tier2_Vintage!AK137,0)","v":0},{"$f":"MAX(AboveHWM!AL137-Tier2_Vintage!AL137,0)","v":0},{"$f":"MAX(AboveHWM!AM137-Tier2_Vintage!AM137,0)","v":0},{"$f":"MAX(AboveHWM!AN137-Tier2_Vintage!AN137,0)","v":0},{"$f":"MAX(AboveHWM!AO137-Tier2_Vintage!AO137,0)","v":0},{"$f":"MAX(AboveHWM!AP137-Tier2_Vintage!AP137,0)","v":0},{"$f":"MAX(AboveHWM!AQ137-Tier2_Vintage!AQ137,0)","v":0},{"$f":"MAX(AboveHWM!AR137-Tier2_Vintage!AR137,0)","v":0},{"$f":"MAX(AboveHWM!AS137-Tier2_Vintage!AS137,0)","v":0},{"$f":"MAX(AboveHWM!AT137-Tier2_Vintage!AT137,0)","v":0},{"$f":"MAX(AboveHWM!AU137-Tier2_Vintage!AU137,0)","v":0},{"$f":"MAX(AboveHWM!AV137-Tier2_Vintage!AV137,0)","v":0},{"$f":"MAX(AboveHWM!AW137-Tier2_Vintage!AW137,0)","v":0},{"$f":"MAX(AboveHWM!AX137-Tier2_Vintage!AX137,0)","v":0},{"$f":"MAX(AboveHWM!AY137-Tier2_Vintage!AY137,0)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"MAX(AboveHWM!D138-Tier2_Vintage!D138,0)","v":54524.447999999997},{"$f":"MAX(AboveHWM!E138-Tier2_Vintage!E138,0)","v":39378.767999999996},{"$f":"MAX(AboveHWM!F138-Tier2_Vintage!F138,0)","v":50485.599999999999},{"$f":"MAX(AboveHWM!G138-Tier2_Vintage!G138,0)","v":40514.694000000003},{"$f":"MAX(AboveHWM!H138-Tier2_Vintage!H138,0)","v":50485.599999999999},{"$f":"MAX(AboveHWM!I138-Tier2_Vintage!I138,0)","v":43417.616000000002},{"$f":"MAX(AboveHWM!J138-Tier2_Vintage!J138,0)","v":52505.023999999998},{"$f":"MAX(AboveHWM!K138-Tier2_Vintage!K138,0)","v":41398.192000000003},{"$f":"MAX(AboveHWM!L138-Tier2_Vintage!L138,0)","v":50485.599999999999},{"$f":"MAX(AboveHWM!M138-Tier2_Vintage!M138,0)","v":37359.343999999997},{"$f":"MAX(AboveHWM!N138-Tier2_Vintage!N138,0)","v":52505.023999999998},{"$f":"MAX(AboveHWM!O138-Tier2_Vintage!O138,0)","v":41271.978000000003},{"$f":"MAX(AboveHWM!P138-Tier2_Vintage!P138,0)","v":52505.023999999998},{"$f":"MAX(AboveHWM!Q138-Tier2_Vintage!Q138,0)","v":38369.055999999997},{"$f":"MAX(AboveHWM!R138-Tier2_Vintage!R138,0)","v":50485.599999999999},{"$f":"MAX(AboveHWM!S138-Tier2_Vintage!S138,0)","v":43417.616000000002},{"$f":"MAX(AboveHWM!T138-Tier2_Vintage!T138,0)","v":52505.023999999998},{"$f":"MAX(AboveHWM!U138-Tier2_Vintage!U138,0)","v":38369.055999999997},{"$f":"MAX(AboveHWM!V138-Tier2_Vintage!V138,0)","v":52505.023999999998},{"$f":"MAX(AboveHWM!W138-Tier2_Vintage!W138,0)","v":41398.192000000003},{"$f":"MAX(AboveHWM!X138-Tier2_Vintage!X138,0)","v":52505.023999999998},{"$f":"MAX(AboveHWM!Y138-Tier2_Vintage!Y138,0)","v":41398.192000000003},{"$f":"MAX(AboveHWM!Z138-Tier2_Vintage!Z138,0)","v":50485.599999999999},{"$f":"MAX(AboveHWM!AA138-Tier2_Vintage!AA138,0)","v":40388.479999999996},{"$f":"MAX(AboveHWM!AB138-Tier2_Vintage!AB138,0)","v":56927.232000000004},{"$f":"MAX(AboveHWM!AC138-Tier2_Vintage!AC138,0)","v":41114.112000000001},{"$f":"MAX(AboveHWM!AD138-Tier2_Vintage!AD138,0)","v":50601.984000000004},{"$f":"MAX(AboveHWM!AE138-Tier2_Vintage!AE138,0)","v":44408.512000000002},{"$f":"MAX(AboveHWM!AF138-Tier2_Vintage!AF138,0)","v":54818.816000000006},{"$f":"MAX(AboveHWM!AG138-Tier2_Vintage!AG138,0)","v":43222.528000000006},{"$f":"MAX(AboveHWM!AH138-Tier2_Vintage!AH138,0)","v":52710.400000000001},{"$f":"MAX(AboveHWM!AI138-Tier2_Vintage!AI138,0)","v":45330.944000000003},{"$f":"MAX(AboveHWM!AJ138-Tier2_Vintage!AJ138,0)","v":50601.984000000004},{"$f":"MAX(AboveHWM!AK138-Tier2_Vintage!AK138,0)","v":37951.488000000005},{"$f":"MAX(AboveHWM!AL138-Tier2_Vintage!AL138,0)","v":56927.232000000004},{"$f":"MAX(AboveHWM!AM138-Tier2_Vintage!AM138,0)","v":40982.336000000003},{"$f":"MAX(AboveHWM!AN138-Tier2_Vintage!AN138,0)","v":54818.816000000006},{"$f":"MAX(AboveHWM!AO138-Tier2_Vintage!AO138,0)","v":40059.904000000002},{"$f":"MAX(AboveHWM!AP138-Tier2_Vintage!AP138,0)","v":52710.400000000001},{"$f":"MAX(AboveHWM!AQ138-Tier2_Vintage!AQ138,0)","v":45330.944000000003},{"$f":"MAX(AboveHWM!AR138-Tier2_Vintage!AR138,0)","v":54818.816000000006},{"$f":"MAX(AboveHWM!AS138-Tier2_Vintage!AS138,0)","v":40059.904000000002},{"$f":"MAX(AboveHWM!AT138-Tier2_Vintage!AT138,0)","v":54818.816000000006},{"$f":"MAX(AboveHWM!AU138-Tier2_Vintage!AU138,0)","v":43222.528000000006},{"$f":"MAX(AboveHWM!AV138-Tier2_Vintage!AV138,0)","v":54818.816000000006},{"$f":"MAX(AboveHWM!AW138-Tier2_Vintage!AW138,0)","v":43222.528000000006},{"$f":"MAX(AboveHWM!AX138-Tier2_Vintage!AX138,0)","v":52710.400000000001},{"$f":"MAX(AboveHWM!AY138-Tier2_Vintage!AY138,0)","v":42168.320000000007}]

{"sheet":"AboveHWM_PNGC","index":19,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Above RHWM Load Calculation (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"TOCA!$E4*IF(D$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(E$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(F$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(G$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(H$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(I$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(J$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(K$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(L$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(M$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(N$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(O$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(P$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(Q$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(R$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(S$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(T$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(U$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(V$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(W$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(X$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(Y$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(Z$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AA$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AB$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AC$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AD$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AE$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AF$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AG$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AH$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AI$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AJ$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AK$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AL$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AM$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AN$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AO$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AP$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AQ$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AR$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AS$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AT$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AU$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AV$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AW$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AX$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AY$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"TOCA!$E5*IF(D$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(E$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(F$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(G$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(H$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(I$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(J$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(K$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(L$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(M$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(N$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(O$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(P$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(Q$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(R$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(S$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(T$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(U$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(V$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(W$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(X$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(Y$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(Z$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AA$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AB$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AC$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AD$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AE$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AF$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AG$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AH$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AI$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AJ$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AK$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AL$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AM$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AN$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AO$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AP$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AQ$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AR$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AS$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AT$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AU$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AV$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AW$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AX$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AY$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"TOCA!$E6*IF(D$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(E$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(F$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(G$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(H$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(I$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(J$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(K$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(L$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(M$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(N$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(O$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(P$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(Q$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(R$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(S$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(T$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(U$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(V$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(W$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(X$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(Y$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(Z$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AA$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AB$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AC$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AD$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AE$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AF$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AG$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AH$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AI$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AJ$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AK$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AL$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AM$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AN$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AO$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AP$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AQ$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AR$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AS$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AT$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AU$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AV$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AW$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AX$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AY$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"TOCA!$E7*IF(D$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(E$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(F$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(G$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(H$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(I$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(J$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(K$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(L$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(M$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(N$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(O$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(P$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(Q$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(R$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(S$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(T$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(U$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(V$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(W$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(X$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(Y$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(Z$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AA$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AB$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AC$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AD$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AE$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AF$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AG$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AH$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AI$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AJ$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AK$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AL$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AM$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AN$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AO$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AP$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AQ$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AR$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AS$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AT$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AU$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AV$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AW$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AX$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AY$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"TOCA!$E8*IF(D$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(E$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(F$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(G$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(H$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(I$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(J$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(K$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(L$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(M$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(N$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(O$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(P$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(Q$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(R$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(S$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(T$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(U$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(V$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(W$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(X$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(Y$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(Z$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AA$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AB$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AC$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AD$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AE$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AF$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AG$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AH$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AI$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AJ$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AK$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AL$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AM$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AN$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AO$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AP$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AQ$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AR$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AS$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AT$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AU$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AV$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AW$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AX$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AY$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"TOCA!$E9*IF(D$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":1573.7759999999998},{"$f":"TOCA!$E9*IF(E$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1136.616},{"$f":"TOCA!$E9*IF(F$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1457.1999999999998},{"$f":"TOCA!$E9*IF(G$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1169.403},{"$f":"TOCA!$E9*IF(H$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1457.1999999999998},{"$f":"TOCA!$E9*IF(I$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1253.192},{"$f":"TOCA!$E9*IF(J$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1515.4879999999998},{"$f":"TOCA!$E9*IF(K$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1194.904},{"$f":"TOCA!$E9*IF(L$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1457.1999999999998},{"$f":"TOCA!$E9*IF(M$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1078.328},{"$f":"TOCA!$E9*IF(N$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1515.4879999999998},{"$f":"TOCA!$E9*IF(O$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1191.261},{"$f":"TOCA!$E9*IF(P$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1515.4879999999998},{"$f":"TOCA!$E9*IF(Q$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1107.472},{"$f":"TOCA!$E9*IF(R$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1457.1999999999998},{"$f":"TOCA!$E9*IF(S$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1253.192},{"$f":"TOCA!$E9*IF(T$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1515.4879999999998},{"$f":"TOCA!$E9*IF(U$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1107.472},{"$f":"TOCA!$E9*IF(V$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1515.4879999999998},{"$f":"TOCA!$E9*IF(W$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1194.904},{"$f":"TOCA!$E9*IF(X$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1515.4879999999998},{"$f":"TOCA!$E9*IF(Y$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1194.904},{"$f":"TOCA!$E9*IF(Z$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1457.1999999999998},{"$f":"TOCA!$E9*IF(AA$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1165.76},{"$f":"TOCA!$E9*IF(AB$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":1578.9599999999998},{"$f":"TOCA!$E9*IF(AC$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1140.3599999999999},{"$f":"TOCA!$E9*IF(AD$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1403.52},{"$f":"TOCA!$E9*IF(AE$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1231.7349999999999},{"$f":"TOCA!$E9*IF(AF$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1520.48},{"$f":"TOCA!$E9*IF(AG$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1198.8399999999999},{"$f":"TOCA!$E9*IF(AH$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1462},{"$f":"TOCA!$E9*IF(AI$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1257.32},{"$f":"TOCA!$E9*IF(AJ$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1403.52},{"$f":"TOCA!$E9*IF(AK$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1052.6399999999999},{"$f":"TOCA!$E9*IF(AL$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":1578.9599999999998},{"$f":"TOCA!$E9*IF(AM$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1136.7049999999999},{"$f":"TOCA!$E9*IF(AN$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1520.48},{"$f":"TOCA!$E9*IF(AO$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1111.1199999999999},{"$f":"TOCA!$E9*IF(AP$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1462},{"$f":"TOCA!$E9*IF(AQ$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1257.32},{"$f":"TOCA!$E9*IF(AR$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1520.48},{"$f":"TOCA!$E9*IF(AS$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1111.1199999999999},{"$f":"TOCA!$E9*IF(AT$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1520.48},{"$f":"TOCA!$E9*IF(AU$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1198.8399999999999},{"$f":"TOCA!$E9*IF(AV$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1520.48},{"$f":"TOCA!$E9*IF(AW$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1198.8399999999999},{"$f":"TOCA!$E9*IF(AX$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1462},{"$f":"TOCA!$E9*IF(AY$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1169.5999999999999}]
[null,10044,"Canby, City of",{"$f":"TOCA!$E10*IF(D$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(E$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(F$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(G$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(H$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(I$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(J$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(K$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(L$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(M$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(N$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(O$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(P$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(Q$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(R$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(S$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(T$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(U$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(V$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(W$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(X$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(Y$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(Z$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AA$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AB$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AC$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AD$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AE$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AF$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AG$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AH$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AI$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AJ$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AK$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AL$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AM$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AN$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AO$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AP$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AQ$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AR$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AS$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AT$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AU$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AV$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AW$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AX$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AY$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"TOCA!$E11*IF(D$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":3964.0320000000002},{"$f":"TOCA!$E11*IF(E$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":2862.9120000000003},{"$f":"TOCA!$E11*IF(F$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":3670.4},{"$f":"TOCA!$E11*IF(G$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":2945.4960000000001},{"$f":"TOCA!$E11*IF(H$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":3670.4},{"$f":"TOCA!$E11*IF(I$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":3156.5439999999999},{"$f":"TOCA!$E11*IF(J$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":3817.2159999999999},{"$f":"TOCA!$E11*IF(K$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":3009.7280000000001},{"$f":"TOCA!$E11*IF(L$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":3670.4},{"$f":"TOCA!$E11*IF(M$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":2716.096},{"$f":"TOCA!$E11*IF(N$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":3817.2159999999999},{"$f":"TOCA!$E11*IF(O$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":3000.5520000000001},{"$f":"TOCA!$E11*IF(P$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":3817.2159999999999},{"$f":"TOCA!$E11*IF(Q$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":2789.5039999999999},{"$f":"TOCA!$E11*IF(R$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":3670.4},{"$f":"TOCA!$E11*IF(S$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":3156.5439999999999},{"$f":"TOCA!$E11*IF(T$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":3817.2159999999999},{"$f":"TOCA!$E11*IF(U$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":2789.5039999999999},{"$f":"TOCA!$E11*IF(V$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":3817.2159999999999},{"$f":"TOCA!$E11*IF(W$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":3009.7280000000001},{"$f":"TOCA!$E11*IF(X$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":3817.2159999999999},{"$f":"TOCA!$E11*IF(Y$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":3009.7280000000001},{"$f":"TOCA!$E11*IF(Z$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":3670.4},{"$f":"TOCA!$E11*IF(AA$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":2936.32},{"$f":"TOCA!$E11*IF(AB$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":4584.8159999999998},{"$f":"TOCA!$E11*IF(AC$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":3311.2559999999999},{"$f":"TOCA!$E11*IF(AD$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":4075.3919999999998},{"$f":"TOCA!$E11*IF(AE$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":3576.5809999999997},{"$f":"TOCA!$E11*IF(AF$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":4415.0079999999998},{"$f":"TOCA!$E11*IF(AG$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":3481.0639999999999},{"$f":"TOCA!$E11*IF(AH$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":4245.2},{"$f":"TOCA!$E11*IF(AI$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":3650.8719999999998},{"$f":"TOCA!$E11*IF(AJ$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":4075.3919999999998},{"$f":"TOCA!$E11*IF(AK$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":3056.5439999999999},{"$f":"TOCA!$E11*IF(AL$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":4584.8159999999998},{"$f":"TOCA!$E11*IF(AM$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":3300.643},{"$f":"TOCA!$E11*IF(AN$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":4415.0079999999998},{"$f":"TOCA!$E11*IF(AO$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":3226.3519999999999},{"$f":"TOCA!$E11*IF(AP$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":4245.2},{"$f":"TOCA!$E11*IF(AQ$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":3650.8719999999998},{"$f":"TOCA!$E11*IF(AR$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":4415.0079999999998},{"$f":"TOCA!$E11*IF(AS$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":3226.3519999999999},{"$f":"TOCA!$E11*IF(AT$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":4415.0079999999998},{"$f":"TOCA!$E11*IF(AU$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":3481.0639999999999},{"$f":"TOCA!$E11*IF(AV$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":4415.0079999999998},{"$f":"TOCA!$E11*IF(AW$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":3481.0639999999999},{"$f":"TOCA!$E11*IF(AX$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":4245.2},{"$f":"TOCA!$E11*IF(AY$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":3396.16}]
[null,10047,"Central Lincoln PUD",{"$f":"TOCA!$E12*IF(D$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(E$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(F$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(G$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(H$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(I$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(J$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(K$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(L$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(M$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(N$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(O$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(P$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(Q$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(R$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(S$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(T$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(U$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(V$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(W$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(X$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(Y$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(Z$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AA$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AB$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AC$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AD$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AE$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AF$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AG$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AH$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AI$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AJ$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AK$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AL$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AM$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AN$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AO$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AP$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AQ$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AR$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AS$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AT$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AU$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AV$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AW$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AX$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AY$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"TOCA!$E13*IF(D$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(E$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(F$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(G$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(H$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(I$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(J$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(K$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(L$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(M$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(N$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(O$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(P$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(Q$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(R$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(S$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(T$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(U$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(V$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(W$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(X$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(Y$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(Z$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AA$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AB$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AC$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AD$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AE$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AF$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AG$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AH$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AI$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AJ$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AK$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AL$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AM$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AN$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AO$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AP$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AQ$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AR$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AS$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AT$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AU$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AV$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AW$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AX$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AY$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"TOCA!$E14*IF(D$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(E$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(F$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(G$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(H$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(I$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(J$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(K$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(L$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(M$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(N$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(O$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(P$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(Q$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(R$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(S$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(T$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(U$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(V$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(W$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(X$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(Y$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(Z$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AA$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AB$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AC$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AD$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AE$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AF$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AG$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AH$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AI$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AJ$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AK$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AL$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AM$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AN$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AO$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AP$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AQ$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AR$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AS$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AT$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AU$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AV$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AW$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AX$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AY$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"TOCA!$E15*IF(D$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(E$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(F$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(G$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(H$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(I$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(J$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(K$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(L$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(M$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(N$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(O$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(P$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(Q$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(R$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(S$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(T$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(U$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(V$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(W$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(X$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(Y$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(Z$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AA$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AB$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AC$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AD$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AE$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AF$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AG$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AH$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AI$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AJ$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AK$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AL$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AM$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AN$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AO$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AP$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AQ$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AR$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AS$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AT$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AU$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AV$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AW$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AX$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AY$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"TOCA!$E17*IF(D$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(E$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(F$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(G$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(H$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(I$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(J$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(K$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(L$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(M$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(N$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(O$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(P$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(Q$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(R$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(S$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(T$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(U$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(V$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(W$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(X$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(Y$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(Z$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AA$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AB$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AC$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AD$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AE$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AF$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AG$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AH$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AI$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AJ$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AK$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AL$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AM$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AN$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AO$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AP$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AQ$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AR$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AS$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AT$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AU$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AV$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AW$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AX$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AY$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"TOCA!$E26*IF(D$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(E$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(F$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(G$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(H$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(I$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(J$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(K$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(L$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(M$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(N$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(O$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(P$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(Q$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(R$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(S$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(T$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(U$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(V$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(W$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(X$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(Y$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(Z$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AA$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AB$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AC$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AD$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AE$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AF$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AG$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AH$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AI$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AJ$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AK$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AL$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AM$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AN$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AO$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AP$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AQ$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AR$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AS$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AT$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AU$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AV$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AW$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AX$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AY$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"TOCA!$E35*IF(D$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(E$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(F$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(G$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(H$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(I$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(J$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(K$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(L$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(M$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(N$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(O$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(P$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(Q$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(R$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(S$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(T$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(U$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(V$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(W$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(X$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(Y$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(Z$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AA$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AB$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AC$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AD$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AE$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AF$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AG$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AH$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AI$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AJ$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AK$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AL$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AM$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AN$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AO$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AP$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AQ$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AR$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AS$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AT$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AU$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AV$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AW$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AX$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AY$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"TOCA!$E44*IF(D$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(E$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(F$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(G$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(H$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(I$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(J$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(K$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(L$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(M$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(N$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(O$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(P$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(Q$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(R$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(S$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(T$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(U$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(V$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(W$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(X$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(Y$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(Z$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(AA$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E44*IF(AB$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":10.8},{"$f":"TOCA!$E44*IF(AC$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":7.8000000000000007},{"$f":"TOCA!$E44*IF(AD$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":9.6000000000000014},{"$f":"TOCA!$E44*IF(AE$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":8.4250000000000007},{"$f":"TOCA!$E44*IF(AF$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":10.4},{"$f":"TOCA!$E44*IF(AG$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":8.2000000000000011},{"$f":"TOCA!$E44*IF(AH$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":10},{"$f":"TOCA!$E44*IF(AI$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":8.6},{"$f":"TOCA!$E44*IF(AJ$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":9.6000000000000014},{"$f":"TOCA!$E44*IF(AK$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":7.2},{"$f":"TOCA!$E44*IF(AL$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":10.8},{"$f":"TOCA!$E44*IF(AM$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":7.7750000000000004},{"$f":"TOCA!$E44*IF(AN$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":10.4},{"$f":"TOCA!$E44*IF(AO$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":7.6000000000000005},{"$f":"TOCA!$E44*IF(AP$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":10},{"$f":"TOCA!$E44*IF(AQ$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":8.6},{"$f":"TOCA!$E44*IF(AR$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":10.4},{"$f":"TOCA!$E44*IF(AS$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":7.6000000000000005},{"$f":"TOCA!$E44*IF(AT$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":10.4},{"$f":"TOCA!$E44*IF(AU$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":8.2000000000000011},{"$f":"TOCA!$E44*IF(AV$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":10.4},{"$f":"TOCA!$E44*IF(AW$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":8.2000000000000011},{"$f":"TOCA!$E44*IF(AX$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":10},{"$f":"TOCA!$E44*IF(AY$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":8}]
[null,10136,"Douglas Electric Cooperative",{"$f":"TOCA!$E53*IF(D$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(E$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(F$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(G$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(H$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(I$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(J$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(K$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(L$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(M$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(N$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(O$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(P$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(Q$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(R$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(S$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(T$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(U$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(V$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(W$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(X$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(Y$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(Z$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AA$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AB$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AC$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AD$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AE$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AF$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AG$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AH$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AI$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AJ$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AK$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AL$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AM$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AN$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AO$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AP$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AQ$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AR$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AS$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AT$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AU$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AV$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AW$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AX$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AY$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"TOCA!$E62*IF(D$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(E$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(F$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(G$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(H$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(I$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(J$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(K$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(L$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(M$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(N$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(O$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(P$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(Q$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(R$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(S$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(T$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(U$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(V$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(W$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(X$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(Y$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(Z$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AA$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AB$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AC$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AD$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AE$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AF$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AG$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AH$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AI$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AJ$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AK$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AL$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AM$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AN$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AO$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AP$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AQ$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AR$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AS$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AT$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AU$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AV$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AW$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AX$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AY$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"TOCA!$E71*IF(D$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(E$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(F$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(G$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(H$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(I$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(J$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(K$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(L$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(M$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(N$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(O$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(P$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(Q$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(R$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(S$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(T$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(U$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(V$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(W$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(X$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(Y$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(Z$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AA$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AB$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AC$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AD$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AE$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AF$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AG$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AH$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AI$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AJ$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AK$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AL$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AM$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AN$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AO$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AP$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AQ$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AR$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AS$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AT$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AU$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AV$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AW$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AX$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AY$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"TOCA!$E72*IF(D$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(E$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(F$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(G$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(H$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(I$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(J$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(K$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(L$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(M$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(N$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(O$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(P$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(Q$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(R$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(S$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(T$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(U$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(V$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(W$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(X$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(Y$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(Z$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AA$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AB$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AC$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AD$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AE$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AF$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AG$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AH$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AI$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AJ$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AK$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AL$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AM$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AN$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AO$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AP$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AQ$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AR$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AS$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AT$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AU$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AV$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AW$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AX$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AY$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"TOCA!$E81*IF(D$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(E$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(F$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(G$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(H$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(I$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(J$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(K$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(L$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(M$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(N$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(O$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(P$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(Q$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(R$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(S$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(T$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(U$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(V$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(W$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(X$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(Y$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(Z$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AA$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AB$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AC$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AD$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AE$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AF$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AG$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AH$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AI$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AJ$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AK$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AL$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AM$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AN$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AO$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AP$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AQ$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AR$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AS$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AT$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AU$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AV$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AW$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AX$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AY$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"TOCA!$E90*IF(D$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(E$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(F$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(G$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(H$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(I$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(J$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(K$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(L$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(M$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(N$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(O$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(P$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(Q$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(R$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(S$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(T$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(U$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(V$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(W$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(X$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(Y$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(Z$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(AA$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E90*IF(AB$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":39.744},{"$f":"TOCA!$E90*IF(AC$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":28.704000000000001},{"$f":"TOCA!$E90*IF(AD$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":35.328000000000003},{"$f":"TOCA!$E90*IF(AE$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":31.003999999999998},{"$f":"TOCA!$E90*IF(AF$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":38.271999999999998},{"$f":"TOCA!$E90*IF(AG$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":30.175999999999998},{"$f":"TOCA!$E90*IF(AH$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":36.799999999999997},{"$f":"TOCA!$E90*IF(AI$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":31.648},{"$f":"TOCA!$E90*IF(AJ$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":35.328000000000003},{"$f":"TOCA!$E90*IF(AK$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":26.495999999999999},{"$f":"TOCA!$E90*IF(AL$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":39.744},{"$f":"TOCA!$E90*IF(AM$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":28.611999999999998},{"$f":"TOCA!$E90*IF(AN$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":38.271999999999998},{"$f":"TOCA!$E90*IF(AO$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":27.968},{"$f":"TOCA!$E90*IF(AP$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":36.799999999999997},{"$f":"TOCA!$E90*IF(AQ$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":31.648},{"$f":"TOCA!$E90*IF(AR$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":38.271999999999998},{"$f":"TOCA!$E90*IF(AS$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":27.968},{"$f":"TOCA!$E90*IF(AT$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":38.271999999999998},{"$f":"TOCA!$E90*IF(AU$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":30.175999999999998},{"$f":"TOCA!$E90*IF(AV$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":38.271999999999998},{"$f":"TOCA!$E90*IF(AW$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":30.175999999999998},{"$f":"TOCA!$E90*IF(AX$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":36.799999999999997},{"$f":"TOCA!$E90*IF(AY$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":29.439999999999998}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"TOCA!$E99*IF(D$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(E$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(F$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(G$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(H$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(I$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(J$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(K$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(L$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(M$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(N$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(O$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(P$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(Q$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(R$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(S$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(T$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(U$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(V$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(W$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(X$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(Y$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(Z$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AA$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AB$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AC$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AD$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AE$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AF$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AG$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AH$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AI$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AJ$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AK$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AL$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AM$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AN$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AO$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AP$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AQ$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AR$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AS$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AT$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AU$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AV$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AW$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AX$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AY$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"TOCA!$E108*IF(D$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(E$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(F$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(G$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(H$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(I$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(J$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(K$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(L$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(M$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(N$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(O$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(P$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(Q$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(R$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(S$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(T$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(U$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(V$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(W$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(X$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(Y$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(Z$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AA$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AB$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AC$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AD$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AE$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AF$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AG$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AH$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AI$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AJ$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AK$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AL$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AM$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AN$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AO$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AP$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AQ$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AR$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AS$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AT$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AU$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AV$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AW$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AX$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AY$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"TOCA!$E117*IF(D$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(E$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(F$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(G$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(H$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(I$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(J$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(K$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(L$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(M$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(N$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(O$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(P$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(Q$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(R$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(S$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(T$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(U$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(V$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(W$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(X$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(Y$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(Z$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AA$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AB$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AC$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AD$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AE$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AF$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AG$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AH$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AI$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AJ$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AK$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AL$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AM$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AN$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AO$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AP$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AQ$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AR$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AS$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AT$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AU$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AV$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AW$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AX$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AY$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"TOCA!$E126*IF(D$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(E$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(F$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(G$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(H$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(I$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(J$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(K$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(L$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(M$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(N$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(O$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(P$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(Q$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(R$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(S$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(T$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(U$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(V$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(W$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(X$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(Y$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(Z$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AA$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AB$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AC$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AD$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AE$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AF$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AG$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AH$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AI$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AJ$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AK$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AL$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AM$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AN$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AO$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AP$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AQ$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AR$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AS$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AT$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AU$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AV$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AW$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AX$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AY$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"TOCA!$E135*IF(D$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(E$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(F$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(G$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(H$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(I$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(J$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(K$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(L$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(M$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(N$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(O$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(P$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(Q$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(R$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(S$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(T$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(U$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(V$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(W$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(X$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(Y$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(Z$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AA$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AB$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AC$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AD$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AE$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AF$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AG$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AH$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AI$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AJ$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AK$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AL$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AM$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AN$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AO$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AP$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AQ$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AR$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AS$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AT$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AU$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AV$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AW$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AX$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AY$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"TOCA!$E136*IF(D$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(E$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(F$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(G$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(H$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(I$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(J$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(K$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(L$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(M$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(N$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(O$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(P$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(Q$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(R$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(S$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(T$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(U$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(V$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(W$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(X$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(Y$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(Z$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AA$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AB$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AC$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AD$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AE$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AF$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AG$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AH$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AI$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AJ$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AK$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AL$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AM$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AN$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AO$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AP$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AQ$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AR$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AS$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AT$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AU$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AV$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AW$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AX$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AY$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"TOCA!$E137*IF(D$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(E$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(F$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(G$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(H$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(I$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(J$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(K$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(L$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(M$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(N$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(O$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(P$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(Q$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(R$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(S$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(T$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(U$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(V$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(W$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(X$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(Y$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(Z$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AA$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AB$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AC$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AD$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AE$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AF$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AG$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AH$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AI$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AJ$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AK$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AL$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AM$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AN$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AO$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AP$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AQ$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AR$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AS$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AT$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AU$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AV$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AW$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AX$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AY$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"TOCA!$E138*IF(D$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(E$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(F$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(G$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(H$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(I$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(J$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(K$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(L$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(M$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(N$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(O$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(P$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(Q$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(R$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(S$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(T$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(U$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(V$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(W$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(X$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(Y$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(Z$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AA$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AB$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AC$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AD$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AE$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AF$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AG$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AH$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AI$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AJ$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AK$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AL$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AM$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AN$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AO$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AP$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AQ$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AR$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AS$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AT$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AU$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AV$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AW$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AX$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AY$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]

{"sheet":"TRL","index":20,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Total Retail Load (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":239.12100000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":154.149},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":329.07400000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":240.52600000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":348.58699999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":277.28300000000002},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":365.15600000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":263.91399999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":339.197},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":235.44300000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":300.64999999999998},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":226.16},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":275.61900000000003},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":190.46100000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":192.77500000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":156.67500000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":188.58799999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":124.08199999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":179.334},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":120.26600000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":180.446},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":119.744},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":185.34800000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":131.46199999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":241.63800000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":155.77199999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":315.31900000000002},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":258.291},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":368.00400000000002},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":262.01600000000002},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":350.36700000000002},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":282.84300000000002},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":328.11599999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":231.684},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":317.44799999999998},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":213.50200000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":277.99599999999998},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":192.10400000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":195.059},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":158.53100000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":191.006},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":125.67400000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":181.81800000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":121.932},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":182.935},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":121.395},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":187.69399999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":133.126}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":178.256},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":144.56800000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":86.028000000000006},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":70.260000000000005},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":90.56},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":72.869},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":106.746},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":66.778999999999996},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":91.007000000000005},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":54.8},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":111.991},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":65.138000000000005},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":182.541},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":114.54300000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":308.81299999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":297.99299999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":402.13499999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":357.26299999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":559.14400000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":494.95499999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":520.75699999999995},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":441.09399999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":300.22199999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":326.64600000000002},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":179.43299999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":145.52199999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":86.587000000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":70.716999999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":91.14},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":73.335999999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":107.56399999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":67.290999999999997},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":91.622},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":55.170999999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":112.74299999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":65.575000000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":183.786},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":115.324},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":310.78800000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":299.899},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":404.69299999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":359.53500000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":562.80899999999997},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":498.19900000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":524.12199999999996},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":443.94400000000002},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":302.38600000000002},{"$f":"+VLOOKUP($B5,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":329}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":72397.75},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":43869.008000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":71024.616999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":50555.836000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":91341.648000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":65792.101999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":87491.202999999994},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":63390.156000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":72530.148000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":48985.913999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":70803.491999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":46091.695},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":76819.781000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":46954.921999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":96111.843999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":65881.077999999994},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":115202.148},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":73406.101999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":135540.45300000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":91408.906000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":120963.148},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":73385.898000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":76824.445000000007},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":49567.563000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":72348.312999999995},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":43839.046999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":70984.023000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":50526.93},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":91305.141000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":65765.797000000006},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":87527.641000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":63416.546999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":73278.976999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":49491.671999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":70809.468999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":46095.586000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":76831.101999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":46961.836000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":96237.116999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":65966.960999999996},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":115452.523},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":73565.633000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":136032.21900000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":91740.547000000006},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":121391.539},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":73645.804999999993},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":76896.304999999993},{"$f":"+VLOOKUP($B6,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":49613.93}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":27630.699000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":17788.223000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23726.442999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":17858.425999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":27870.803},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":22788.581999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":28405.098000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":20714.57},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23653.412},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16304.315000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":21019.861000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15311.217000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":25581.618999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16914.469000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30121.365000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":20679.881000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":32117.366999999998},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":22698.57},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41937.902000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":28364.673999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41202.578000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":26489.078000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":29122.942999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":22536.26},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":28323.651999999998},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":18266.526999999998},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":24365.146000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":18356.650000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":28466.067999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23393.684000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":29080.574000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":21231.673999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23603.493999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16296.040999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":21627.182000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15757.425999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":26181.728999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":17346.643},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30730.326000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":21121.42},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":32713.636999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23124.07},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":42560.949000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":28816.611000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41820.512000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":26895.937999999998},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":29621.256000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":22934.66}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23787.539000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16121.353999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15625.582},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11649.933999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":18256.491999999998},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13608.093999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":17752.978999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13071.188},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15233.338},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10608.043},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15686.213},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10374.370999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":25796},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":17568.025000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":35417.461000000003},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":26385.616999999998},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":44227.086000000003},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30328.563999999998},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":45728.101999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":34675.184000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":43835.718999999997},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30271.238000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":32485.93},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":24210.859},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23981.061000000002},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16252.504999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15811.938},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11788.874},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":18442.942999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13747.072},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":17940.973000000002},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13209.603999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15158.565000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10555.974},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15882.019},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10503.87},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":25989.258000000002},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":17699.553},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":35603.214999999997},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":26524.164000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":44419.59},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30460.482},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":45912.542999999998},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":34815.133000000002},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":44027.652000000002},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30403.648000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":32671.855},{"$f":"+VLOOKUP($B8,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":24349.285}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9836.74},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5167.7259999999997},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10091.907999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6033.3869999999997},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11120.971},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7186.165},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11245.355},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6675.1180000000004},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10856.315000000001},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6126.8059999999996},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10376.212},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6147.777},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10062.281999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5561.2449999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8812.0319999999992},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5423.9620000000004},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9464.8130000000001},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5029.7849999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9314.5490000000009},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5177.9459999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9553.7729999999992},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5296.1090000000004},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8874.2530000000006},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5002.1210000000001},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9926.1759999999995},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5221.0730000000003},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9861.5190000000002},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6329.415},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11415.076999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6892.0590000000002},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10956.24},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6964.2330000000002},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10451.225},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5961.3249999999998},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10641.45},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5882.5389999999998},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10062.281999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5561.2449999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8812.0319999999992},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5423.9620000000004},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9464.8130000000001},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5029.7849999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9314.5490000000009},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5177.9459999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9553.7729999999992},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5296.1090000000004},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8874.2530000000006},{"$f":"+VLOOKUP($B9,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5002.1210000000001}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9130.5380000000005},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4725.2129999999997},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10304.728999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6100.0290000000005},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11357.404},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7316.4889999999996},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11300.285},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6630.6040000000003},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10163.474},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5552.4129999999996},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9486.1630000000005},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5472.7209999999995},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9118.6560000000009},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4840.8739999999998},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8373.2170000000006},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5092.5559999999996},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8808.9570000000003},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4580.1400000000003},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9698.5349999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5380.8289999999997},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9737.3029999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5431.3},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8588.777},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4775.0140000000001},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9192.2669999999998},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4758.1589999999997},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10001.326999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6490.6570000000002},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11801.466},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6953.2619999999997},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10968.218000000001},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7037.6620000000003},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9960.9490000000005},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5518.6880000000001},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9842.4850000000006},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5179.1899999999996},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9155.9439999999995},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4860.7849999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8413.1769999999997},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5116.8639999999996},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8851.0480000000007},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4602.0780000000004},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9739.6049999999996},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5403.6880000000001},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9778.2620000000006},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5454.1620000000003},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8629.6239999999998},{"$f":"+VLOOKUP($B10,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4797.7870000000003}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":34054.18},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":20868.771000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41200.273000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":29527.969000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":52575.516000000003},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":36627.129000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":47122.964999999997},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":34512.218999999997},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":42192.741999999998},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":28166.585999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":38998.375},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":25858.400000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":36561.870999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23385.907999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":36918.641000000003},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":25910.776999999998},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":38777.141000000003},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":24110.398000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41155.542999999998},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":27322.800999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41739.012000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":25461.807000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":35849.699000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23897.866999999998},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":34774.366999999998},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":21310.107},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41876.93},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30012.921999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":53260.148000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":37104.093999999997},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":47793.495999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":35003.296999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":42180.902000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":28158.675999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":39696.781000000003},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":26321.484},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":37270.269999999997},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23839.018},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":37601.152000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":26389.787},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":39493.358999999997},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":24555.719000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41853.644999999997},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":27786.261999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":42460.453000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":25901.907999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":36546.652000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":24362.460999999999}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":67900.281000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":43534.563000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":72108.843999999997},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":52332.601999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":75132.483999999997},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":57653.417999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":77592.945000000007},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":55390.741999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":68596.445000000007},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":45336.281000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":68709.358999999997},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":48479.483999999997},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":62768.461000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41544.995999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":56743.347999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":44539.648000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":59019.991999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":39047.582000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":58569.016000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41866.711000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":59113.59},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41997.148000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":59695.09},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":43233.48},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":68067.241999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":43641.625},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":69417.383000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":55330.394999999997},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":78284.327999999994},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":54828.762000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":74812.891000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":58498.27},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":66049.797000000006},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":44272.921999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":71499.983999999997},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":45976.894999999997},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":62922.472999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41646.934000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":56882.495999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":44648.870999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":59164.625},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":39143.273000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":58712.563000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41969.324000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":59258.453000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":42100.07},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":59841.387000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":43339.434000000001}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":142.06},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":90.912999999999997},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":179.221},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":137.33799999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":243.26599999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":200.893},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":247.63399999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":193.28399999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":213.749},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":154.54},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":171.80699999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":131.53899999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":150.63800000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":103.572},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":121.062},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":93.281999999999996},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":125.508},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":71.429000000000002},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":141.09899999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":82.775999999999996},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":130.28200000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":76.228999999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":115.664},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":74.176000000000002},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":142.06},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":90.912999999999997},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":171.828},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":144.73099999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":253.31800000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":190.84100000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":237.65600000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":203.262},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":205.15},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":150.44},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":178.68100000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":124.66500000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":150.63800000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":103.572},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":121.062},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":93.281999999999996},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":125.508},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":71.429000000000002},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":141.09899999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":82.775999999999996},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":130.28200000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":76.228999999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":115.664},{"$f":"+VLOOKUP($B13,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":74.176000000000002}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8757.0630000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4559.7479999999996},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10098.550999999999},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6134.3590000000004},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10750.429},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7156.1610000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11374.332},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6858.8770000000004},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9924.7260000000006},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5606.7780000000002},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9234.0120000000006},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5579.3630000000003},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8846.9359999999997},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4787.5410000000002},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7733.9059999999999},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4922.57},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8024.0839999999998},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4172.5590000000002},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9923.991},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5351.732},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9751.7639999999992},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5360.6880000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7639.4719999999998},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4319.1289999999999},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8757.0630000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4559.7479999999996},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9700.4680000000008},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6532.442},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11175.981},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6730.6080000000002},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10941.018},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7292.1909999999998},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9534.6450000000004},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5471.6360000000004},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9586.5259999999998},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5226.8490000000002},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8846.9359999999997},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4787.5410000000002},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7733.9059999999999},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4922.57},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8024.0839999999998},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4172.5590000000002},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9923.991},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5351.732},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9751.7639999999992},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5360.6880000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7639.4719999999998},{"$f":"+VLOOKUP($B14,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4319.1289999999999}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3333.6579999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1797.231},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3902.0549999999998},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2510.5810000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4066.3270000000002},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2865.1060000000002},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4494.5529999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2909.8820000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3935.1660000000002},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2342.848},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3713.9229999999998},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2400.0459999999998},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3527.2759999999998},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2105.3870000000002},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2777.0079999999998},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1929.075},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2880.15},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1630.2809999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2797.9520000000002},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1699.7},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2823.9459999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1703.4749999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2871.328},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1739.221},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3341.96},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1801.7070000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3749.3530000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2679.2489999999998},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4246.5839999999998},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2702.11},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4323.9989999999998},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3098.864},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3867.7579999999998},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2339.7429999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3873.4290000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2255.75},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3536.049},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2110.6239999999998},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2783.913},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1933.8720000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2887.31},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1634.335},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2804.9059999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1703.925},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2830.9639999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1707.7080000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2878.462},{"$f":"+VLOOKUP($B15,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1743.5419999999999}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4087.1439999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2099.8249999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4430.9650000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2659.6460000000002},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5094.1480000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3097.723},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4949.9229999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3047.7379999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4657.4769999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2659.473},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4555.9399999999996},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2515.9580000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3920.5360000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2120.248},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3622.9209999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2003.885},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3665.1559999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1820.319},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3772.1309999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1998.9},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3942.0639999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1900.123},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3580.8159999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1915.319},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4141.491},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2127.7469999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4475.21},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2686.203},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5126.4309999999996},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3117.3539999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4984.07},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3068.7629999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4508.5069999999996},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2574.4090000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4601.3549999999996},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2541.0369999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3969.4749999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2146.7150000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3676.1039999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2033.3009999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3721.712},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1848.4079999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3827.5509999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2028.268},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4000.2629999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1928.175},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3635.6849999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1944.6679999999999}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13394.706},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7359.0590000000002},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15208.686},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9849.3719999999994},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16348.473},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11325.152},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16391.338},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10422.582},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15392.281000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9195.3279999999995},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":14152.054},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8898.5400000000009},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13406.119000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7709.0879999999997},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11899.724},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7750.7650000000003},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11838.791999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6647.9880000000003},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13018.936},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7626.3519999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13308.465},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7790.9},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11753.728999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7058.5680000000002},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13420.646000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7373.277},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":14694.525},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10414.513000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16968.111000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10762.896000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15858.603999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11010.517},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":14838.856},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8972.0429999999997},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":14662.898999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8433.509},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13432.161},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7724.1559999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11922.263000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7765.56},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11860.906999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6660.4260000000004},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13044.034},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7641.0349999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13334.156999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7806.1049999999996},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11775.789000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7071.8370000000004}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":12555.496999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9697.9599999999991},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15115.302},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13428.681},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":18145.333999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13580.295},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":17428.812999999998},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15200.148999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16498.182000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13104.361000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15076.993},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11857.754000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13204.28},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10139.069},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10155.858},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8673.0419999999995},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9895.393},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7455.7529999999997},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9251.6759999999995},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7429.0349999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9492.4639999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7445.1030000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9438.6440000000002},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7638.3040000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":12555.496999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9697.9599999999991},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15115.302},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13428.681},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":18145.333999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13580.295},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":17428.812999999998},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15200.148999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15929.277},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":12652.486999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15076.993},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11857.754000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13204.28},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10139.069},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10155.858},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8673.0419999999995},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9895.393},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7455.7529999999997},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9251.6759999999995},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7429.0349999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9492.4639999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7445.1030000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9438.6440000000002},{"$f":"+VLOOKUP($B35,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7638.3040000000001}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10021.522000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5765.8950000000004},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11923.81},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7823.0529999999999},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":14634.287},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9726.69},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13518.413},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8936.6749999999993},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":12428.445},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7741.3649999999998},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11631.154},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7029.08},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10179.678},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6005.3360000000002},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8912.9159999999993},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5546.5540000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8912.6479999999992},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4861.1369999999997},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9488.9339999999993},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5505.7479999999996},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9790.7260000000006},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5159.1530000000002},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8633.5139999999992},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5197.5870000000004},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10073.56},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5795.8459999999995},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11973.307000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7855.5379999999996},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":14683.54},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9759.42},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13567.754999999999},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8969.3150000000005},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":12104.550999999999},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7539.6040000000003},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11682.266},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7059.9520000000002},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10231.25},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6035.7510000000002},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8963.4500000000007},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5578.0140000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8965.7090000000007},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4890.0709999999999},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9540.8240000000005},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5535.8580000000002},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9844.4349999999995},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5187.4430000000002},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8684.6980000000003},{"$f":"+VLOOKUP($B44,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5228.3990000000003}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7863.6310000000003},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4342.8519999999999},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9720.5139999999992},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6372.0439999999999},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10637.856},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7531.2449999999999},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10969.789000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7247.75},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9833.0190000000002},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5972.2910000000002},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8841.2510000000002},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5758.1189999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8560.6880000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5090.2520000000004},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6888.2740000000003},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4740.2179999999998},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6969.027},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3856.5940000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7506.2719999999999},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4347.0159999999996},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7622.0889999999999},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4387.7929999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6769.3410000000003},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4089.2190000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7944.085},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4387.2849999999999},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9390.3330000000005},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6836.8220000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11169.65},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7139.2889999999998},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10602.957},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7754.549},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9581.2749999999996},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5912.848},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9283.0249999999996},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5447.3050000000003},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8641.3359999999993},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5138.2049999999999},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6961.4709999999995},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4790.59},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7047.299},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3899.9090000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7584.9049999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4392.5540000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7701.152},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4433.3069999999998},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6845.2240000000002},{"$f":"+VLOOKUP($B53,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4135.0590000000002}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":170.91},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":115.081},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":218.10300000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":169.92400000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":284.08100000000002},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":238.637},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":300.33499999999998},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":236.68299999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":256.26799999999997},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":190.86699999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":203.732},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":161.87899999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":181.696},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":128.65799999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":163.55000000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":128.06100000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":193.185},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":119.18300000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":205.25700000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":131.441},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":186.46},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":117.72499999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":157.15199999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":107.937},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":170.91},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":115.081},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":208.93899999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":179.089},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":296.04500000000002},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":226.673},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":288.04399999999998},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":248.97499999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":246.285},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":185.43100000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":212.11199999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":153.5},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":181.696},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":128.65799999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":163.55000000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":128.06100000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":193.185},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":119.18300000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":205.25700000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":131.441},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":186.46},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":117.72499999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":157.15199999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":107.937}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2616.5010000000002},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1474.28},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3174.8159999999998},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2242.5},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3908.8139999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2702.373},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3769.096},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2620.7350000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3239.962},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2109.7449999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3042.328},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1976.739},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2597.6819999999998},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1611.337},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2268.8449999999998},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1470.133},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2281.598},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1321.44},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2698.7130000000002},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1558.576},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2650.3530000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1420.088},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2115.7179999999998},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1358.625},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2627.377},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1480.4079999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3187.9929999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2251.808},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3924.99},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2713.556},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3784.71},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2631.5920000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3253.384},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2118.4850000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3054.9749999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1984.9559999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2608.482},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1618.0360000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2278.6030000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1476.4559999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2291.576},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1327.2190000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2710.4279999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1565.3430000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2661.6779999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1426.1559999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2124.5520000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1364.298}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":32619.421999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":19104.384999999998},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":36729.898000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":24040.84},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":45390.737999999998},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30376.631000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":44960.945},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":29933.228999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41850.762000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":26502.133000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":38795.023000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23429.428},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":32949.207000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":19617.955000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30539.782999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":18707.467000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":32670.173999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":17417.359},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":35157.152000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":20344.403999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":35350.980000000003},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":18414.469000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30039.258000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":18100.280999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":32594.715},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":19089.919999999998},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":36706.211000000003},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":24025.342000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":45367.273000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30360.928},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":44937.434000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":29917.572},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":40357.934000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":25556.794999999998},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":38770.593999999997},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23414.671999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":32924.660000000003},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":19603.34},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30515.49},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":18692.585999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":32644.611000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":17403.734},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":35132.328000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":20330.041000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":35325.230000000003},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":18401.044999999998},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30014.859},{"$f":"+VLOOKUP($B72,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":18085.581999999999}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2091.9490000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1388.05},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2089.748},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1636.8209999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2704.6559999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2121.0619999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2691.297},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2136.3919999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2354.7730000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1795.981},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2053.6350000000002},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1530.712},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1869.2049999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1304.019},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4587.0889999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3610.3339999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7024.29},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4975.5450000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8424.4130000000005},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6559.3639999999996},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7285.393},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5210.6409999999996},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4267.6350000000002},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3266.5369999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2102.2579999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1394.894},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2099.3670000000002},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1644.355},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2714.2689999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2128.6019999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2700.8589999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2143.9830000000002},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2293.7359999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1749.4280000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2063.462},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1538.037},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1879.308},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1311.068},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4631.5609999999997},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3645.328},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7070.8040000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5008.4949999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8469.0640000000003},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6594.1779999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7331.6639999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5243.8339999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4312.6670000000004},{"$f":"+VLOOKUP($B81,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3300.97}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15845.125},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9307.8430000000008},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":20036.625},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13127.688},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":24354.289000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16245.635},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23648.203000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15836.906000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":20833.865000000002},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13177.462},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":19557.396000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":12075.795},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16163.477000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9646.0910000000003},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13675.103999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8772.6149999999998},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13917.075999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7842.4790000000003},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":14749.157999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8962.3709999999992},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15123.226000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8207.7720000000008},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":14137.699000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8743.5159999999996},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16126.029},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9472.8539999999994},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":20306.043000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13304.206},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":24621.826000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16424.101999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23915.285},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16015.766},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":20681.294999999998},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13080.960999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":19833.026999999998},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":12245.984},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16442.726999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9812.7430000000004},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":13946.656000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8946.8160000000007},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":14202.141},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8003.1170000000002},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15026.438},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9130.86},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15412.246999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8364.6329999999998},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":14413.188},{"$f":"+VLOOKUP($B90,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8913.8940000000002}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":46861.281000000003},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":35206.828000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":48356.902000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":39590.815999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":53226.093999999997},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":43377.714999999997},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":50335.358999999997},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":40881.93},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":46847.75},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":36281.25},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":47505.934000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":35532.796999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":42357.675999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":32271.241999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":42081.292999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":34008.343999999997},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":40409.504000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30458.223000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":40254.847999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":33363.027000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41872.508000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30871.655999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":38393.050999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":31711.107},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":45109.516000000003},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":33924.995999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":46750.472999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":38260.476999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":51606.66},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41960.813000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":50426.862999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":40956.262000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":45426.004000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":35180.059000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":47600.66},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":35603.858999999997},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":42451.766000000003},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":32342.932000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":42172.972999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":34082.461000000003},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":40503.957000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30529.701000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":40345.483999999997},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":33438.120999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":41967.866999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":30942.076000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":38483.883000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":31786.063999999998}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6566.8410000000003},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3432.9250000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7693.4269999999997},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4804.9650000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9307.9150000000009},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6502.848},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9413.2469999999994},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5970.0280000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8393.0349999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4923.1970000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7441.4449999999997},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4645.2839999999997},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6784.0050000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3814.748},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5799.44},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3682.056},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5591.5630000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2907.6979999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5735.6570000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3233.6239999999998},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5904.8919999999998},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3300.4079999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5516.3010000000004},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3143.1469999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6566.8410000000003},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3432.9250000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7396.0709999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5102.3209999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9672.4480000000003},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6138.3149999999996},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9058.5689999999995},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6324.7060000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8058.3540000000003},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4798.6989999999996},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7720.4920000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4366.2370000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6784.0050000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3814.748},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5799.44},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3682.056},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5591.5630000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2907.6979999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5735.6570000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3233.6239999999998},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5904.8919999999998},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3300.4079999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5516.3010000000004},{"$f":"+VLOOKUP($B108,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3143.1469999999999}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1988.2080000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1189.297},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2442.241},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1680.9459999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2789.895},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1818.268},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2783.4650000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1914.7950000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2525.8789999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1618.11},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2297.8220000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1438.6210000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2028.6479999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1281.2539999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1619.9860000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1118.604},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1511.3119999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":924.41},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1524.981},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1053.027},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1597.713},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":996.46},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1513.6189999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":979.56399999999996},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1998.713},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1195.58},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2452.1849999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1687.79},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2800.0590000000002},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1824.8910000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2793.4110000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1921.636},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2459.98},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1575.894},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2308.1460000000002},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1445.085},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2038.9369999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1287.752},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1629.42},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1125.1189999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1521.2080000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":930.46299999999997},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1534.912},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1059.884},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1608.0519999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1002.909},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1523.3009999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":985.83}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2042.5139999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1163.4639999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2678.7089999999998},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1834.3230000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3060.8290000000002},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2243.2959999999998},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3040.02},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2065.636},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2694.0030000000002},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1716.662},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2436.8820000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1660.261},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2174.6480000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1348.94},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1655.4929999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1188.5440000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1620.8779999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":945.53599999999994},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1541.3889999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":952.89499999999998},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1549.886},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":941.81},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1661.9670000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1041.095},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2042.5139999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1163.4639999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2563.7449999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1949.287},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3191.768},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2112.357},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2913.9810000000002},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2191.6759999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2585.9639999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1672.61},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2538.1610000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1558.982},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2174.6480000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1348.94},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1655.4929999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1188.5440000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1620.8779999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":945.53599999999994},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1541.3889999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":952.89499999999998},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1549.886},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":941.81},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1661.9670000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1041.095}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7244.8119999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5215.7169999999996},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6708.3320000000003},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5297.9219999999996},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7027.9740000000002},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5420.1819999999998},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7004.8090000000002},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5564.7209999999995},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6715.8019999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":4915.6670000000004},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7668.6019999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5487.5870000000004},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7542.23},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5470.0119999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7647.5050000000001},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6039.4470000000001},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7918.7309999999998},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":5622.951},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9183.3490000000002},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7242.1819999999998},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10085.9},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7180.48},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9035.5079999999998},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7067.7889999999998},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9226.7810000000009},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6716.2619999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8608.3279999999995},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6772.7820000000002},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8996.67},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7028.6379999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8929.8220000000001},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7169.2430000000004},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8334.4359999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6083.9170000000004},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9219.1209999999992},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6579.77},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8845.3850000000002},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6497.3540000000003},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":8999.7710000000006},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7095.36},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9272.6460000000006},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":6599.5339999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9566.9660000000003},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7552.567},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":10142.463},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7218.5559999999996},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9087.2990000000009},{"$f":"+VLOOKUP($B135,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":7107.5820000000003}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2688.7750000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1441.5229999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2972.223},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1885.646},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3445.0459999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2399.71},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3388.7420000000002},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2180.6590000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3035.46},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1804.107},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2724.2829999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1683.289},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2526.1959999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1400.472},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2385.4229999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1506.7280000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2621.0630000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1358.557},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3285.8229999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1809.0229999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3180.7869999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1739.0719999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2544.442},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1430.0450000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2696.8319999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1445.8430000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2868.326},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2001.9190000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3582.2530000000002},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2274.8789999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3272.4679999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2309.31},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2929.2379999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1766.3309999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2830.1},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1589.8489999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2534.1579999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1404.886},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2393.0079999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1511.519},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2629.2150000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1362.7819999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3293.8049999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1813.4179999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":3188.788},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1743.4469999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":2552.3649999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":1434.498}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":18985.888999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11213.486000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23145.407999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15388.373},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":26568.27},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":18721.77},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":27894.17},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":18505.048999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":25490.9},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16016.623},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":22827.346000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15350.486000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":19220.789000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":12021.967000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15523.153},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11052.829},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15639.874},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9122.5049999999992},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":14915.643},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9062.7950000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":14973.994000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9081.07},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15140.477000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9643.7639999999992},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":19045.111000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11248.465},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":22379.465},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":16246.387000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":27560.607},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":17826.881000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":26992.407999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":19500.263999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":24755.881000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15762.380999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":23672.525000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":14598.263999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":19273.268},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":12054.789000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15575.549000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":11090.135},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15698.126},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9156.4830000000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":14974.01},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9098.26},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15032.25},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9116.402},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":15199.178},{"$f":"+VLOOKUP($B137,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":9681.1540000000005}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$ON$2,0),MATCH(D$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":348221.56300000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$ON$2,0),MATCH(E$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":219867.141},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$ON$2,0),MATCH(F$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":364635.06300000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$ON$2,0),MATCH(G$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":258740.92199999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$ON$2,0),MATCH(H$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":409793.68800000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$ON$2,0),MATCH(I$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":293530.31300000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$ON$2,0),MATCH(J$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":408010},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$ON$2,0),MATCH(K$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":290394.68800000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$ON$2,0),MATCH(L$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":379998.90600000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$ON$2,0),MATCH(M$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":255237.84400000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$ON$2,0),MATCH(N$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":375534.09399999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$ON$2,0),MATCH(O$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":251189.734},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$ON$2,0),MATCH(P$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":372890.71899999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$ON$2,0),MATCH(Q$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":244108.516},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$ON$2,0),MATCH(R$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":374470.125},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$ON$2,0),MATCH(S$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":276117.18800000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$ON$2,0),MATCH(T$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":415089.96899999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$ON$2,0),MATCH(U$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":271772},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$ON$2,0),MATCH(V$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":432800.06300000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$ON$2,0),MATCH(W$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":307455.78100000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$ON$2,0),MATCH(X$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":430573.03100000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$ON$2,0),MATCH(Y$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":283986.59399999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$ON$2,0),MATCH(Z$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":375319.18800000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$ON$2,0),MATCH(AA$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":261928.95300000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$ON$2,0),MATCH(AB$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":384263.21899999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$ON$2,0),MATCH(AC$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":243776.375},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$ON$2,0),MATCH(AD$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":392900.21899999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$ON$2,0),MATCH(AE$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":286208.06300000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$ON$2,0),MATCH(AF$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":451079.5},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$ON$2,0),MATCH(AG$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":316716.84399999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$ON$2,0),MATCH(AH$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":433596.59399999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$ON$2,0),MATCH(AI$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":316338.5},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$ON$2,0),MATCH(AJ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":395803.34399999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$ON$2,0),MATCH(AK$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":267675.56300000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$ON$2,0),MATCH(AL$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":411291.68800000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$ON$2,0),MATCH(AM$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":269979.09399999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$ON$2,0),MATCH(AN$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":399748.96899999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$ON$2,0),MATCH(AO$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":262382.31300000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$ON$2,0),MATCH(AP$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":402299.31300000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$ON$2,0),MATCH(AQ$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":297402.75},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$ON$2,0),MATCH(AR$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":443040.125},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$ON$2,0),MATCH(AS$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":290998.84399999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$ON$2,0),MATCH(AT$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":457121.625},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$ON$2,0),MATCH(AU$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":325637.875},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$ON$2,0),MATCH(AV$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":457910.15600000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$ON$2,0),MATCH(AW$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":302915.68800000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$ON$2,0),MATCH(AX$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":400719.31300000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$ON$2,0),MATCH(AY$2,I_TRL!$B$2:$ON$2,0)+1),FALSE)","v":280452.46899999998}]

{"sheet":"NLSL","index":21,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Large Single Loads (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":24461.23},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":19619.133000000002},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":22722.596000000001},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":19819.205000000002},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":23518.798999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":20008.710999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":22759.596000000001},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":19877.695},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":22352.195},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":18342.835999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":23853.004000000001},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":18819.555},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":22253.581999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":17781.907999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":23416.328000000001},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":20589.002},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":23137.838},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":18205.592000000001},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":23261.495999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":20014.893},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":23718.101999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":19065.98},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":21692.15},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":19016.169999999998},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":24461.23},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":19619.133000000002},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":22722.596000000001},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":19819.205000000002},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":23518.798999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":20008.710999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":22759.596000000001},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":19877.695},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":21581.43},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":17710.322},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":23853.004000000001},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":18819.555},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":22253.581999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":17781.907999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":23416.328000000001},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":20589.002},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":23137.838},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":18205.592000000001},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":23261.495999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":20014.893},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":23718.101999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":19065.98},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":21692.15},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":19016.169999999998}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$ON$2,0),MATCH(D$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":90963.597999999998},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$ON$2,0),MATCH(E$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":61074.25},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$ON$2,0),MATCH(F$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":83603.331000000006},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$ON$2,0),MATCH(G$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":66057.726999999999},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$ON$2,0),MATCH(H$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":89829.372000000003},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$ON$2,0),MATCH(I$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":66061.55},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$ON$2,0),MATCH(J$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":95816.28},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$ON$2,0),MATCH(K$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":73926.818000000014},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$ON$2,0),MATCH(L$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":93382.34},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$ON$2,0),MATCH(M$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":65822.584999999992},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$ON$2,0),MATCH(N$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":103836.50899999999},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$ON$2,0),MATCH(O$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":71070.724000000002},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$ON$2,0),MATCH(P$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":104503.798},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$ON$2,0),MATCH(Q$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":72163.178},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$ON$2,0),MATCH(R$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":103744.375},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$ON$2,0),MATCH(S$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":78406.287000000011},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$ON$2,0),MATCH(T$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":107778.19899999999},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$ON$2,0),MATCH(U$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":74894.092999999993},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$ON$2,0),MATCH(V$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":111709.90400000001},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$ON$2,0),MATCH(W$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":83212.475999999995},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$ON$2,0),MATCH(X$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":117278.318},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$ON$2,0),MATCH(Y$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":78729.646000000008},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$ON$2,0),MATCH(Z$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":110953.219},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$ON$2,0),MATCH(AA$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":84061.904999999999},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$ON$2,0),MATCH(AB$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":122208.538},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$ON$2,0),MATCH(AC$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":83731.23000000001},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$ON$2,0),MATCH(AD$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":112202.56},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$ON$2,0),MATCH(AE$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":87257.142999999996},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$ON$2,0),MATCH(AF$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":123360.36500000002},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$ON$2,0),MATCH(AG$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":91064.745999999999},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$ON$2,0),MATCH(AH$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":122019.185},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$ON$2,0),MATCH(AI$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":93315.07},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":114024.84699999999},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$ON$2,0),MATCH(AK$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":81076.702000000005},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$ON$2,0),MATCH(AL$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":132454.90399999998},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$ON$2,0),MATCH(AM$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":92110.682000000001},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$ON$2,0),MATCH(AN$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":127994.026},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$ON$2,0),MATCH(AO$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":89485.404999999999},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$ON$2,0),MATCH(AP$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":129790.016},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":97666.161999999982},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$ON$2,0),MATCH(AR$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":132996.44899999999},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$ON$2,0),MATCH(AS$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":93574.417000000001},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$ON$2,0),MATCH(AT$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":134161.02900000001},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$ON$2,0),MATCH(AU$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":99962.203999999998},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$ON$2,0),MATCH(AV$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":141845.74099999998},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$ON$2,0),MATCH(AW$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":97126.255999999994},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$ON$2,0),MATCH(AX$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":134217.55499999999},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$ON$2,0),MATCH(AY$2,I_NLSL!$B$2:$ON$2,0)+1),FALSE)","v":101444.74900000001}]

{"sheet":"Existing","index":22,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Exhibit A Exisiting Dedicated Resources (including COR, SNEER, other Existing Resource) (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":254},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":183},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":263},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":211},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":476},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":409},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":361},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":285},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":274},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":203},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":250},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":197},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":338},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":247},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":661},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":568},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":664},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":485},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":431},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":340},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":309},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":243},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":230},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":183},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":254},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":183},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":253},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":221},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":495},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":390},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":347},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":299},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":263},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":198},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":260},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":187},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":338},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":247},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":661},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":568},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":664},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":485},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":431},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":340},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":309},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":243},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":230},{"$f":"+VLOOKUP($B6,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":183}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":47},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":34},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":32},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":26},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":46},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":40},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":53},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":41},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":68},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":50},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":76},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":60},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":87},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":64},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":90},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":77},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":97},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":71},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":82},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":64},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":63},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":50},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":40},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":32},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":47},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":34},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":31},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":27},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":48},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":38},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":51},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":43},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":65},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":49},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":79},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":57},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":87},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":64},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":90},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":77},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":97},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":71},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":82},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":64},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":63},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":50},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":40},{"$f":"+VLOOKUP($B14,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":32}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":577},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":417},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":528},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":424},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":253},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":218},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":196},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":155},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":311},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":230},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":661},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":520},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1124},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":821},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1756},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1511},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1807},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1320},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1227},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":967},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":456},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":360},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":366},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":293},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":577},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":417},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":507},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":445},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":263},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":208},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":189},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":162},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":299},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":224},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":687},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":494},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1124},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":821},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1756},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1511},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1807},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1320},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1227},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":967},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":456},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":360},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":366},{"$f":"+VLOOKUP($B17,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":293}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1123},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":940},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1183},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1079},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1530},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1452},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1318},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1169},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1002},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":864},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":790},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":756},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":511},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":498},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1045},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1035},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1552},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1259},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1256},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1119},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1358},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1204},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":924},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":865},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1125},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":940},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1138},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1132},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1590},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1385},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1266},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1227},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":961},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":840},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":819},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":718},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":511},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":498},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1045},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1035},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1552},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1259},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1256},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1119},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1358},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1204},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":924},{"$f":"+VLOOKUP($B26,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":865}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":7151},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":5071},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":8044},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":6210},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":12017},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":10053},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":12316},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":8747},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":10967},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":8192},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":8833},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":7049},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":7372},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":5208},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":2137},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1723},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1827},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1345},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":3774},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":2562},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":5444},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":4425},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":6748},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":5187},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":7151},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":5071},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":7723},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":6532},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":12498},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":9572},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":11843},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":9220},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":10529},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":7969},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":9173},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":6709},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":7372},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":5208},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":2137},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1723},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1827},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1345},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":3774},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":2562},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":5444},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":4425},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":6748},{"$f":"+VLOOKUP($B72,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":5187}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":542},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":391},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":396},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":317},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":328},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":282},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":305},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":241},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":264},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":196},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":328},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":258},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":650},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":475},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1935},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1664},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1576},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1151},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":610},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":481},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":324},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":255},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":248},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":199},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":542},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":391},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":380},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":333},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":341},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":269},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":294},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":252},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":254},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":190},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":341},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":245},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":650},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":475},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1935},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1664},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1576},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1151},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":610},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":481},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":324},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":255},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":248},{"$f":"+VLOOKUP($B90,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":199}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":22737},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":6021},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":8978},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1293},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":16485},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":4841},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":9990},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1355},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":5329},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1134},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":5865},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1253},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":26967},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":7737},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":31354},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":10244},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":29211},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":8901},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":19425},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":3332},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":17720},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":4299},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":13105},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1898},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":22737},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":6021},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":8914},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1357},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":18085},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":3241},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":9924},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1421},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":5137},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1103},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":5927},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1191},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":26967},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":7737},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":31354},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":10244},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":29211},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":8901},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":19425},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":3332},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":17720},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":4299},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":13105},{"$f":"+VLOOKUP($B99,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1898}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$ON$2,0),MATCH(D$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$ON$2,0),MATCH(D$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":2164},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$ON$2,0),MATCH(E$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$ON$2,0),MATCH(E$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1432},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$ON$2,0),MATCH(F$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$ON$2,0),MATCH(F$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1812},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$ON$2,0),MATCH(G$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$ON$2,0),MATCH(G$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1380},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$ON$2,0),MATCH(H$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$ON$2,0),MATCH(H$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1677},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$ON$2,0),MATCH(I$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$ON$2,0),MATCH(I$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1404},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$ON$2,0),MATCH(J$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$ON$2,0),MATCH(J$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1750},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$ON$2,0),MATCH(K$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$ON$2,0),MATCH(K$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1319},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$ON$2,0),MATCH(L$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$ON$2,0),MATCH(L$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1745},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$ON$2,0),MATCH(M$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$ON$2,0),MATCH(M$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1194},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$ON$2,0),MATCH(N$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$ON$2,0),MATCH(N$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1771},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$ON$2,0),MATCH(O$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$ON$2,0),MATCH(O$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1233},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$ON$2,0),MATCH(P$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$ON$2,0),MATCH(P$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":2938},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$ON$2,0),MATCH(Q$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$ON$2,0),MATCH(Q$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1961},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$ON$2,0),MATCH(R$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$ON$2,0),MATCH(R$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":4788},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$ON$2,0),MATCH(S$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$ON$2,0),MATCH(S$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":3904},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$ON$2,0),MATCH(T$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$ON$2,0),MATCH(T$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":5019},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$ON$2,0),MATCH(U$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$ON$2,0),MATCH(U$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":3410},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$ON$2,0),MATCH(V$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$ON$2,0),MATCH(V$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":4123},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$ON$2,0),MATCH(W$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$ON$2,0),MATCH(W$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":2990},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$ON$2,0),MATCH(X$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$ON$2,0),MATCH(X$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":3013},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$ON$2,0),MATCH(Y$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$ON$2,0),MATCH(Y$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":2138},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$ON$2,0),MATCH(Z$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$ON$2,0),MATCH(Z$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1864},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$ON$2,0),MATCH(AA$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$ON$2,0),MATCH(AA$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1285},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$ON$2,0),MATCH(AB$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$ON$2,0),MATCH(AB$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":2164},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$ON$2,0),MATCH(AC$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$ON$2,0),MATCH(AC$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1432},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$ON$2,0),MATCH(AD$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$ON$2,0),MATCH(AD$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1740},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$ON$2,0),MATCH(AE$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$ON$2,0),MATCH(AE$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1452},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$ON$2,0),MATCH(AF$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$ON$2,0),MATCH(AF$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1744},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$ON$2,0),MATCH(AG$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$ON$2,0),MATCH(AG$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1337},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$ON$2,0),MATCH(AH$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$ON$2,0),MATCH(AH$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1683},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$ON$2,0),MATCH(AI$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$ON$2,0),MATCH(AI$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1386},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$ON$2,0),MATCH(AJ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1675},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$ON$2,0),MATCH(AK$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$ON$2,0),MATCH(AK$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1162},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$ON$2,0),MATCH(AL$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$ON$2,0),MATCH(AL$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1838},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$ON$2,0),MATCH(AM$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$ON$2,0),MATCH(AM$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1166},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$ON$2,0),MATCH(AN$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$ON$2,0),MATCH(AN$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":2938},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$ON$2,0),MATCH(AO$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$ON$2,0),MATCH(AO$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1961},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$ON$2,0),MATCH(AP$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$ON$2,0),MATCH(AP$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":4788},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$ON$2,0),MATCH(AQ$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":3904},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$ON$2,0),MATCH(AR$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$ON$2,0),MATCH(AR$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":5019},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$ON$2,0),MATCH(AS$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$ON$2,0),MATCH(AS$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":3410},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$ON$2,0),MATCH(AT$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$ON$2,0),MATCH(AT$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":4123},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$ON$2,0),MATCH(AU$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$ON$2,0),MATCH(AU$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":2990},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$ON$2,0),MATCH(AV$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$ON$2,0),MATCH(AV$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":3013},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$ON$2,0),MATCH(AW$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$ON$2,0),MATCH(AW$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":2138},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$ON$2,0),MATCH(AX$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$ON$2,0),MATCH(AX$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1864},{"$f":"+VLOOKUP($B138,I_ER!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$ON$2,0),MATCH(AY$2,I_ER!$B$2:$ON$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$ON,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$ON$2,0),MATCH(AY$2,I_ER_other!$B$2:$ON$2,0)+1),FALSE)","v":1285}]

{"sheet":"New Resources_Spec","index":23,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Resources (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY4","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY5","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY6","v":0}]
[null,10025,"Benton REA",{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY7","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY8","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY9","v":0}]
[null,10044,"Canby, City of",{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY10","v":0}]
[null,10046,"Central Electric Coop",{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY11","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY12","v":0}]
[null,10055,"Albion, City of",{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY13","v":0}]
[null,10057,"Ashland, City of",{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY14","v":0}]
[null,10059,"Bandon, City of",{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY15","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY17","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY26","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY35","v":0}]
[null,10106,"Clearwater Power",{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY44","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY53","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY62","v":0}]
[null,10203,"Idaho County L & P",{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY71","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D72","v":193},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E72","v":140},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F72","v":240},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G72","v":193},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H72","v":303},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I72","v":261},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J72","v":239},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K72","v":189},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L72","v":216},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M72","v":160},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N72","v":241},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O72","v":189},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P72","v":223},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q72","v":163},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R72","v":164},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S72","v":141},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T72","v":159},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U72","v":116},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V72","v":161},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W72","v":128},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X72","v":187},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y72","v":148},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z72","v":220},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA72","v":176},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB72","v":193},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC72","v":140},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD72","v":231},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE72","v":202},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF72","v":316},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG72","v":248},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH72","v":230},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI72","v":198},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ72","v":208},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK72","v":155},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL72","v":250},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM72","v":180},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN72","v":223},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO72","v":163},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP72","v":164},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ72","v":141},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR72","v":159},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS72","v":116},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT72","v":161},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU72","v":128},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV72","v":187},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW72","v":148},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX72","v":220},{"$f":"VLOOKUP($B72,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY72","v":176}]
[null,10242,"Lost River Elec Coop",{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY81","v":0}]
[null,10278,"Northern Lights",{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY90","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY99","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY108","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY117","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY126","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY135","v":0}]
[null,11680,"Weiser, City of",{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY136","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY137","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX138","v":0},{"$f":"VLOOKUP($B138,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY138","v":0}]

{"sheet":"New Resources_UnSpec","index":24,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Resources (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+'New Resources'!D4-'New Resources_Spec'!D4","v":0},{"$f":"+'New Resources'!E4-'New Resources_Spec'!E4","v":0},{"$f":"+'New Resources'!F4-'New Resources_Spec'!F4","v":0},{"$f":"+'New Resources'!G4-'New Resources_Spec'!G4","v":0},{"$f":"+'New Resources'!H4-'New Resources_Spec'!H4","v":0},{"$f":"+'New Resources'!I4-'New Resources_Spec'!I4","v":0},{"$f":"+'New Resources'!J4-'New Resources_Spec'!J4","v":0},{"$f":"+'New Resources'!K4-'New Resources_Spec'!K4","v":0},{"$f":"+'New Resources'!L4-'New Resources_Spec'!L4","v":0},{"$f":"+'New Resources'!M4-'New Resources_Spec'!M4","v":0},{"$f":"+'New Resources'!N4-'New Resources_Spec'!N4","v":0},{"$f":"+'New Resources'!O4-'New Resources_Spec'!O4","v":0},{"$f":"+'New Resources'!P4-'New Resources_Spec'!P4","v":0},{"$f":"+'New Resources'!Q4-'New Resources_Spec'!Q4","v":0},{"$f":"+'New Resources'!R4-'New Resources_Spec'!R4","v":0},{"$f":"+'New Resources'!S4-'New Resources_Spec'!S4","v":0},{"$f":"+'New Resources'!T4-'New Resources_Spec'!T4","v":0},{"$f":"+'New Resources'!U4-'New Resources_Spec'!U4","v":0},{"$f":"+'New Resources'!V4-'New Resources_Spec'!V4","v":0},{"$f":"+'New Resources'!W4-'New Resources_Spec'!W4","v":0},{"$f":"+'New Resources'!X4-'New Resources_Spec'!X4","v":0},{"$f":"+'New Resources'!Y4-'New Resources_Spec'!Y4","v":0},{"$f":"+'New Resources'!Z4-'New Resources_Spec'!Z4","v":0},{"$f":"+'New Resources'!AA4-'New Resources_Spec'!AA4","v":0},{"$f":"+'New Resources'!AB4-'New Resources_Spec'!AB4","v":0},{"$f":"+'New Resources'!AC4-'New Resources_Spec'!AC4","v":0},{"$f":"+'New Resources'!AD4-'New Resources_Spec'!AD4","v":0},{"$f":"+'New Resources'!AE4-'New Resources_Spec'!AE4","v":0},{"$f":"+'New Resources'!AF4-'New Resources_Spec'!AF4","v":0},{"$f":"+'New Resources'!AG4-'New Resources_Spec'!AG4","v":0},{"$f":"+'New Resources'!AH4-'New Resources_Spec'!AH4","v":0},{"$f":"+'New Resources'!AI4-'New Resources_Spec'!AI4","v":0},{"$f":"+'New Resources'!AJ4-'New Resources_Spec'!AJ4","v":0},{"$f":"+'New Resources'!AK4-'New Resources_Spec'!AK4","v":0},{"$f":"+'New Resources'!AL4-'New Resources_Spec'!AL4","v":0},{"$f":"+'New Resources'!AM4-'New Resources_Spec'!AM4","v":0},{"$f":"+'New Resources'!AN4-'New Resources_Spec'!AN4","v":0},{"$f":"+'New Resources'!AO4-'New Resources_Spec'!AO4","v":0},{"$f":"+'New Resources'!AP4-'New Resources_Spec'!AP4","v":0},{"$f":"+'New Resources'!AQ4-'New Resources_Spec'!AQ4","v":0},{"$f":"+'New Resources'!AR4-'New Resources_Spec'!AR4","v":0},{"$f":"+'New Resources'!AS4-'New Resources_Spec'!AS4","v":0},{"$f":"+'New Resources'!AT4-'New Resources_Spec'!AT4","v":0},{"$f":"+'New Resources'!AU4-'New Resources_Spec'!AU4","v":0},{"$f":"+'New Resources'!AV4-'New Resources_Spec'!AV4","v":0},{"$f":"+'New Resources'!AW4-'New Resources_Spec'!AW4","v":0},{"$f":"+'New Resources'!AX4-'New Resources_Spec'!AX4","v":0},{"$f":"+'New Resources'!AY4-'New Resources_Spec'!AY4","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+'New Resources'!D5-'New Resources_Spec'!D5","v":0},{"$f":"+'New Resources'!E5-'New Resources_Spec'!E5","v":0},{"$f":"+'New Resources'!F5-'New Resources_Spec'!F5","v":0},{"$f":"+'New Resources'!G5-'New Resources_Spec'!G5","v":0},{"$f":"+'New Resources'!H5-'New Resources_Spec'!H5","v":0},{"$f":"+'New Resources'!I5-'New Resources_Spec'!I5","v":0},{"$f":"+'New Resources'!J5-'New Resources_Spec'!J5","v":0},{"$f":"+'New Resources'!K5-'New Resources_Spec'!K5","v":0},{"$f":"+'New Resources'!L5-'New Resources_Spec'!L5","v":0},{"$f":"+'New Resources'!M5-'New Resources_Spec'!M5","v":0},{"$f":"+'New Resources'!N5-'New Resources_Spec'!N5","v":0},{"$f":"+'New Resources'!O5-'New Resources_Spec'!O5","v":0},{"$f":"+'New Resources'!P5-'New Resources_Spec'!P5","v":0},{"$f":"+'New Resources'!Q5-'New Resources_Spec'!Q5","v":0},{"$f":"+'New Resources'!R5-'New Resources_Spec'!R5","v":0},{"$f":"+'New Resources'!S5-'New Resources_Spec'!S5","v":0},{"$f":"+'New Resources'!T5-'New Resources_Spec'!T5","v":0},{"$f":"+'New Resources'!U5-'New Resources_Spec'!U5","v":0},{"$f":"+'New Resources'!V5-'New Resources_Spec'!V5","v":0},{"$f":"+'New Resources'!W5-'New Resources_Spec'!W5","v":0},{"$f":"+'New Resources'!X5-'New Resources_Spec'!X5","v":0},{"$f":"+'New Resources'!Y5-'New Resources_Spec'!Y5","v":0},{"$f":"+'New Resources'!Z5-'New Resources_Spec'!Z5","v":0},{"$f":"+'New Resources'!AA5-'New Resources_Spec'!AA5","v":0},{"$f":"+'New Resources'!AB5-'New Resources_Spec'!AB5","v":0},{"$f":"+'New Resources'!AC5-'New Resources_Spec'!AC5","v":0},{"$f":"+'New Resources'!AD5-'New Resources_Spec'!AD5","v":0},{"$f":"+'New Resources'!AE5-'New Resources_Spec'!AE5","v":0},{"$f":"+'New Resources'!AF5-'New Resources_Spec'!AF5","v":0},{"$f":"+'New Resources'!AG5-'New Resources_Spec'!AG5","v":0},{"$f":"+'New Resources'!AH5-'New Resources_Spec'!AH5","v":0},{"$f":"+'New Resources'!AI5-'New Resources_Spec'!AI5","v":0},{"$f":"+'New Resources'!AJ5-'New Resources_Spec'!AJ5","v":0},{"$f":"+'New Resources'!AK5-'New Resources_Spec'!AK5","v":0},{"$f":"+'New Resources'!AL5-'New Resources_Spec'!AL5","v":0},{"$f":"+'New Resources'!AM5-'New Resources_Spec'!AM5","v":0},{"$f":"+'New Resources'!AN5-'New Resources_Spec'!AN5","v":0},{"$f":"+'New Resources'!AO5-'New Resources_Spec'!AO5","v":0},{"$f":"+'New Resources'!AP5-'New Resources_Spec'!AP5","v":0},{"$f":"+'New Resources'!AQ5-'New Resources_Spec'!AQ5","v":0},{"$f":"+'New Resources'!AR5-'New Resources_Spec'!AR5","v":0},{"$f":"+'New Resources'!AS5-'New Resources_Spec'!AS5","v":0},{"$f":"+'New Resources'!AT5-'New Resources_Spec'!AT5","v":0},{"$f":"+'New Resources'!AU5-'New Resources_Spec'!AU5","v":0},{"$f":"+'New Resources'!AV5-'New Resources_Spec'!AV5","v":0},{"$f":"+'New Resources'!AW5-'New Resources_Spec'!AW5","v":0},{"$f":"+'New Resources'!AX5-'New Resources_Spec'!AX5","v":0},{"$f":"+'New Resources'!AY5-'New Resources_Spec'!AY5","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+'New Resources'!D6-'New Resources_Spec'!D6","v":2356.56},{"$f":"+'New Resources'!E6-'New Resources_Spec'!E6","v":1701.96},{"$f":"+'New Resources'!F6-'New Resources_Spec'!F6","v":2182},{"$f":"+'New Resources'!G6-'New Resources_Spec'!G6","v":1751.0550000000001},{"$f":"+'New Resources'!H6-'New Resources_Spec'!H6","v":2182},{"$f":"+'New Resources'!I6-'New Resources_Spec'!I6","v":1876.52},{"$f":"+'New Resources'!J6-'New Resources_Spec'!J6","v":2269.2800000000002},{"$f":"+'New Resources'!K6-'New Resources_Spec'!K6","v":1789.24},{"$f":"+'New Resources'!L6-'New Resources_Spec'!L6","v":2182},{"$f":"+'New Resources'!M6-'New Resources_Spec'!M6","v":1614.68},{"$f":"+'New Resources'!N6-'New Resources_Spec'!N6","v":2269.2800000000002},{"$f":"+'New Resources'!O6-'New Resources_Spec'!O6","v":1783.7850000000001},{"$f":"+'New Resources'!P6-'New Resources_Spec'!P6","v":2269.2800000000002},{"$f":"+'New Resources'!Q6-'New Resources_Spec'!Q6","v":1658.32},{"$f":"+'New Resources'!R6-'New Resources_Spec'!R6","v":2182},{"$f":"+'New Resources'!S6-'New Resources_Spec'!S6","v":1876.52},{"$f":"+'New Resources'!T6-'New Resources_Spec'!T6","v":2269.2800000000002},{"$f":"+'New Resources'!U6-'New Resources_Spec'!U6","v":1658.32},{"$f":"+'New Resources'!V6-'New Resources_Spec'!V6","v":2269.2800000000002},{"$f":"+'New Resources'!W6-'New Resources_Spec'!W6","v":1789.24},{"$f":"+'New Resources'!X6-'New Resources_Spec'!X6","v":2269.2800000000002},{"$f":"+'New Resources'!Y6-'New Resources_Spec'!Y6","v":1789.24},{"$f":"+'New Resources'!Z6-'New Resources_Spec'!Z6","v":2182},{"$f":"+'New Resources'!AA6-'New Resources_Spec'!AA6","v":1745.6},{"$f":"+'New Resources'!AB6-'New Resources_Spec'!AB6","v":2724.192},{"$f":"+'New Resources'!AC6-'New Resources_Spec'!AC6","v":1967.472},{"$f":"+'New Resources'!AD6-'New Resources_Spec'!AD6","v":2421.5039999999999},{"$f":"+'New Resources'!AE6-'New Resources_Spec'!AE6","v":2125.1219999999998},{"$f":"+'New Resources'!AF6-'New Resources_Spec'!AF6","v":2623.2959999999998},{"$f":"+'New Resources'!AG6-'New Resources_Spec'!AG6","v":2068.3679999999999},{"$f":"+'New Resources'!AH6-'New Resources_Spec'!AH6","v":2522.4},{"$f":"+'New Resources'!AI6-'New Resources_Spec'!AI6","v":2169.2640000000001},{"$f":"+'New Resources'!AJ6-'New Resources_Spec'!AJ6","v":2421.5039999999999},{"$f":"+'New Resources'!AK6-'New Resources_Spec'!AK6","v":1816.1279999999999},{"$f":"+'New Resources'!AL6-'New Resources_Spec'!AL6","v":2724.192},{"$f":"+'New Resources'!AM6-'New Resources_Spec'!AM6","v":1961.1659999999999},{"$f":"+'New Resources'!AN6-'New Resources_Spec'!AN6","v":2623.2959999999998},{"$f":"+'New Resources'!AO6-'New Resources_Spec'!AO6","v":1917.0240000000001},{"$f":"+'New Resources'!AP6-'New Resources_Spec'!AP6","v":2522.4},{"$f":"+'New Resources'!AQ6-'New Resources_Spec'!AQ6","v":2169.2640000000001},{"$f":"+'New Resources'!AR6-'New Resources_Spec'!AR6","v":2623.2959999999998},{"$f":"+'New Resources'!AS6-'New Resources_Spec'!AS6","v":1917.0240000000001},{"$f":"+'New Resources'!AT6-'New Resources_Spec'!AT6","v":2623.2959999999998},{"$f":"+'New Resources'!AU6-'New Resources_Spec'!AU6","v":2068.3679999999999},{"$f":"+'New Resources'!AV6-'New Resources_Spec'!AV6","v":2623.2959999999998},{"$f":"+'New Resources'!AW6-'New Resources_Spec'!AW6","v":2068.3679999999999},{"$f":"+'New Resources'!AX6-'New Resources_Spec'!AX6","v":2522.4},{"$f":"+'New Resources'!AY6-'New Resources_Spec'!AY6","v":2017.92}]
[null,10025,"Benton REA",{"$f":"+'New Resources'!D7-'New Resources_Spec'!D7","v":0},{"$f":"+'New Resources'!E7-'New Resources_Spec'!E7","v":0},{"$f":"+'New Resources'!F7-'New Resources_Spec'!F7","v":0},{"$f":"+'New Resources'!G7-'New Resources_Spec'!G7","v":0},{"$f":"+'New Resources'!H7-'New Resources_Spec'!H7","v":0},{"$f":"+'New Resources'!I7-'New Resources_Spec'!I7","v":0},{"$f":"+'New Resources'!J7-'New Resources_Spec'!J7","v":0},{"$f":"+'New Resources'!K7-'New Resources_Spec'!K7","v":0},{"$f":"+'New Resources'!L7-'New Resources_Spec'!L7","v":0},{"$f":"+'New Resources'!M7-'New Resources_Spec'!M7","v":0},{"$f":"+'New Resources'!N7-'New Resources_Spec'!N7","v":0},{"$f":"+'New Resources'!O7-'New Resources_Spec'!O7","v":0},{"$f":"+'New Resources'!P7-'New Resources_Spec'!P7","v":0},{"$f":"+'New Resources'!Q7-'New Resources_Spec'!Q7","v":0},{"$f":"+'New Resources'!R7-'New Resources_Spec'!R7","v":0},{"$f":"+'New Resources'!S7-'New Resources_Spec'!S7","v":0},{"$f":"+'New Resources'!T7-'New Resources_Spec'!T7","v":0},{"$f":"+'New Resources'!U7-'New Resources_Spec'!U7","v":0},{"$f":"+'New Resources'!V7-'New Resources_Spec'!V7","v":0},{"$f":"+'New Resources'!W7-'New Resources_Spec'!W7","v":0},{"$f":"+'New Resources'!X7-'New Resources_Spec'!X7","v":0},{"$f":"+'New Resources'!Y7-'New Resources_Spec'!Y7","v":0},{"$f":"+'New Resources'!Z7-'New Resources_Spec'!Z7","v":0},{"$f":"+'New Resources'!AA7-'New Resources_Spec'!AA7","v":0},{"$f":"+'New Resources'!AB7-'New Resources_Spec'!AB7","v":0},{"$f":"+'New Resources'!AC7-'New Resources_Spec'!AC7","v":0},{"$f":"+'New Resources'!AD7-'New Resources_Spec'!AD7","v":0},{"$f":"+'New Resources'!AE7-'New Resources_Spec'!AE7","v":0},{"$f":"+'New Resources'!AF7-'New Resources_Spec'!AF7","v":0},{"$f":"+'New Resources'!AG7-'New Resources_Spec'!AG7","v":0},{"$f":"+'New Resources'!AH7-'New Resources_Spec'!AH7","v":0},{"$f":"+'New Resources'!AI7-'New Resources_Spec'!AI7","v":0},{"$f":"+'New Resources'!AJ7-'New Resources_Spec'!AJ7","v":0},{"$f":"+'New Resources'!AK7-'New Resources_Spec'!AK7","v":0},{"$f":"+'New Resources'!AL7-'New Resources_Spec'!AL7","v":0},{"$f":"+'New Resources'!AM7-'New Resources_Spec'!AM7","v":0},{"$f":"+'New Resources'!AN7-'New Resources_Spec'!AN7","v":0},{"$f":"+'New Resources'!AO7-'New Resources_Spec'!AO7","v":0},{"$f":"+'New Resources'!AP7-'New Resources_Spec'!AP7","v":0},{"$f":"+'New Resources'!AQ7-'New Resources_Spec'!AQ7","v":0},{"$f":"+'New Resources'!AR7-'New Resources_Spec'!AR7","v":0},{"$f":"+'New Resources'!AS7-'New Resources_Spec'!AS7","v":0},{"$f":"+'New Resources'!AT7-'New Resources_Spec'!AT7","v":0},{"$f":"+'New Resources'!AU7-'New Resources_Spec'!AU7","v":0},{"$f":"+'New Resources'!AV7-'New Resources_Spec'!AV7","v":0},{"$f":"+'New Resources'!AW7-'New Resources_Spec'!AW7","v":0},{"$f":"+'New Resources'!AX7-'New Resources_Spec'!AX7","v":0},{"$f":"+'New Resources'!AY7-'New Resources_Spec'!AY7","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+'New Resources'!D8-'New Resources_Spec'!D8","v":1728},{"$f":"+'New Resources'!E8-'New Resources_Spec'!E8","v":1248},{"$f":"+'New Resources'!F8-'New Resources_Spec'!F8","v":1600},{"$f":"+'New Resources'!G8-'New Resources_Spec'!G8","v":1284},{"$f":"+'New Resources'!H8-'New Resources_Spec'!H8","v":1600},{"$f":"+'New Resources'!I8-'New Resources_Spec'!I8","v":1376},{"$f":"+'New Resources'!J8-'New Resources_Spec'!J8","v":1663.9999999999998},{"$f":"+'New Resources'!K8-'New Resources_Spec'!K8","v":1311.9999999999998},{"$f":"+'New Resources'!L8-'New Resources_Spec'!L8","v":1600},{"$f":"+'New Resources'!M8-'New Resources_Spec'!M8","v":1184},{"$f":"+'New Resources'!N8-'New Resources_Spec'!N8","v":1663.9999999999998},{"$f":"+'New Resources'!O8-'New Resources_Spec'!O8","v":1307.9999999999998},{"$f":"+'New Resources'!P8-'New Resources_Spec'!P8","v":1663.9999999999998},{"$f":"+'New Resources'!Q8-'New Resources_Spec'!Q8","v":1215.9999999999998},{"$f":"+'New Resources'!R8-'New Resources_Spec'!R8","v":1600},{"$f":"+'New Resources'!S8-'New Resources_Spec'!S8","v":1376},{"$f":"+'New Resources'!T8-'New Resources_Spec'!T8","v":1663.9999999999998},{"$f":"+'New Resources'!U8-'New Resources_Spec'!U8","v":1215.9999999999998},{"$f":"+'New Resources'!V8-'New Resources_Spec'!V8","v":1663.9999999999998},{"$f":"+'New Resources'!W8-'New Resources_Spec'!W8","v":1311.9999999999998},{"$f":"+'New Resources'!X8-'New Resources_Spec'!X8","v":1663.9999999999998},{"$f":"+'New Resources'!Y8-'New Resources_Spec'!Y8","v":1311.9999999999998},{"$f":"+'New Resources'!Z8-'New Resources_Spec'!Z8","v":1600},{"$f":"+'New Resources'!AA8-'New Resources_Spec'!AA8","v":1280},{"$f":"+'New Resources'!AB8-'New Resources_Spec'!AB8","v":1728},{"$f":"+'New Resources'!AC8-'New Resources_Spec'!AC8","v":1247.9999999999998},{"$f":"+'New Resources'!AD8-'New Resources_Spec'!AD8","v":1536},{"$f":"+'New Resources'!AE8-'New Resources_Spec'!AE8","v":1348},{"$f":"+'New Resources'!AF8-'New Resources_Spec'!AF8","v":1663.9999999999998},{"$f":"+'New Resources'!AG8-'New Resources_Spec'!AG8","v":1312},{"$f":"+'New Resources'!AH8-'New Resources_Spec'!AH8","v":1599.9999999999998},{"$f":"+'New Resources'!AI8-'New Resources_Spec'!AI8","v":1376},{"$f":"+'New Resources'!AJ8-'New Resources_Spec'!AJ8","v":1536},{"$f":"+'New Resources'!AK8-'New Resources_Spec'!AK8","v":1151.9999999999998},{"$f":"+'New Resources'!AL8-'New Resources_Spec'!AL8","v":1728},{"$f":"+'New Resources'!AM8-'New Resources_Spec'!AM8","v":1244},{"$f":"+'New Resources'!AN8-'New Resources_Spec'!AN8","v":1663.9999999999998},{"$f":"+'New Resources'!AO8-'New Resources_Spec'!AO8","v":1216},{"$f":"+'New Resources'!AP8-'New Resources_Spec'!AP8","v":1599.9999999999998},{"$f":"+'New Resources'!AQ8-'New Resources_Spec'!AQ8","v":1376},{"$f":"+'New Resources'!AR8-'New Resources_Spec'!AR8","v":1663.9999999999998},{"$f":"+'New Resources'!AS8-'New Resources_Spec'!AS8","v":1216},{"$f":"+'New Resources'!AT8-'New Resources_Spec'!AT8","v":1663.9999999999998},{"$f":"+'New Resources'!AU8-'New Resources_Spec'!AU8","v":1312},{"$f":"+'New Resources'!AV8-'New Resources_Spec'!AV8","v":1663.9999999999998},{"$f":"+'New Resources'!AW8-'New Resources_Spec'!AW8","v":1312},{"$f":"+'New Resources'!AX8-'New Resources_Spec'!AX8","v":1599.9999999999998},{"$f":"+'New Resources'!AY8-'New Resources_Spec'!AY8","v":1280}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+'New Resources'!D9-'New Resources_Spec'!D9","v":1496.2929627458125},{"$f":"+'New Resources'!E9-'New Resources_Spec'!E9","v":1080.6560286497536},{"$f":"+'New Resources'!F9-'New Resources_Spec'!F9","v":1385.4564469868633},{"$f":"+'New Resources'!G9-'New Resources_Spec'!G9","v":1111.828798706958},{"$f":"+'New Resources'!H9-'New Resources_Spec'!H9","v":1385.4564469868633},{"$f":"+'New Resources'!I9-'New Resources_Spec'!I9","v":1191.4925444087028},{"$f":"+'New Resources'!J9-'New Resources_Spec'!J9","v":1440.8747048663379},{"$f":"+'New Resources'!K9-'New Resources_Spec'!K9","v":1136.0742865292282},{"$f":"+'New Resources'!L9-'New Resources_Spec'!L9","v":1385.4564469868633},{"$f":"+'New Resources'!M9-'New Resources_Spec'!M9","v":1025.237770770279},{"$f":"+'New Resources'!N9-'New Resources_Spec'!N9","v":1440.8747048663379},{"$f":"+'New Resources'!O9-'New Resources_Spec'!O9","v":1132.610645411761},{"$f":"+'New Resources'!P9-'New Resources_Spec'!P9","v":1440.8747048663379},{"$f":"+'New Resources'!Q9-'New Resources_Spec'!Q9","v":1052.9468997100164},{"$f":"+'New Resources'!R9-'New Resources_Spec'!R9","v":1385.4564469868633},{"$f":"+'New Resources'!S9-'New Resources_Spec'!S9","v":1191.4925444087028},{"$f":"+'New Resources'!T9-'New Resources_Spec'!T9","v":1440.8747048663379},{"$f":"+'New Resources'!U9-'New Resources_Spec'!U9","v":1052.9468997100164},{"$f":"+'New Resources'!V9-'New Resources_Spec'!V9","v":1440.8747048663379},{"$f":"+'New Resources'!W9-'New Resources_Spec'!W9","v":1136.0742865292282},{"$f":"+'New Resources'!X9-'New Resources_Spec'!X9","v":1440.8747048663379},{"$f":"+'New Resources'!Y9-'New Resources_Spec'!Y9","v":1136.0742865292282},{"$f":"+'New Resources'!Z9-'New Resources_Spec'!Z9","v":1385.4564469868633},{"$f":"+'New Resources'!AA9-'New Resources_Spec'!AA9","v":1108.3651575894908},{"$f":"+'New Resources'!AB9-'New Resources_Spec'!AB9","v":1437.858183584264},{"$f":"+'New Resources'!AC9-'New Resources_Spec'!AC9","v":1038.4531325886351},{"$f":"+'New Resources'!AD9-'New Resources_Spec'!AD9","v":1278.0961631860127},{"$f":"+'New Resources'!AE9-'New Resources_Spec'!AE9","v":1121.6625182127245},{"$f":"+'New Resources'!AF9-'New Resources_Spec'!AF9","v":1384.6041767848471},{"$f":"+'New Resources'!AG9-'New Resources_Spec'!AG9","v":1091.7071393880524},{"$f":"+'New Resources'!AH9-'New Resources_Spec'!AH9","v":1331.3501699854298},{"$f":"+'New Resources'!AI9-'New Resources_Spec'!AI9","v":1144.9611461874697},{"$f":"+'New Resources'!AJ9-'New Resources_Spec'!AJ9","v":1278.0961631860127},{"$f":"+'New Resources'!AK9-'New Resources_Spec'!AK9","v":958.57212238950933},{"$f":"+'New Resources'!AL9-'New Resources_Spec'!AL9","v":1437.858183584264},{"$f":"+'New Resources'!AM9-'New Resources_Spec'!AM9","v":1035.1247571636716},{"$f":"+'New Resources'!AN9-'New Resources_Spec'!AN9","v":1384.6041767848471},{"$f":"+'New Resources'!AO9-'New Resources_Spec'!AO9","v":1011.8261291889265},{"$f":"+'New Resources'!AP9-'New Resources_Spec'!AP9","v":1331.3501699854298},{"$f":"+'New Resources'!AQ9-'New Resources_Spec'!AQ9","v":1144.9611461874697},{"$f":"+'New Resources'!AR9-'New Resources_Spec'!AR9","v":1384.6041767848471},{"$f":"+'New Resources'!AS9-'New Resources_Spec'!AS9","v":1011.8261291889265},{"$f":"+'New Resources'!AT9-'New Resources_Spec'!AT9","v":1384.6041767848471},{"$f":"+'New Resources'!AU9-'New Resources_Spec'!AU9","v":1091.7071393880524},{"$f":"+'New Resources'!AV9-'New Resources_Spec'!AV9","v":1384.6041767848471},{"$f":"+'New Resources'!AW9-'New Resources_Spec'!AW9","v":1091.7071393880524},{"$f":"+'New Resources'!AX9-'New Resources_Spec'!AX9","v":1331.3501699854298},{"$f":"+'New Resources'!AY9-'New Resources_Spec'!AY9","v":1065.0801359883437}]
[null,10044,"Canby, City of",{"$f":"+'New Resources'!D10-'New Resources_Spec'!D10","v":0},{"$f":"+'New Resources'!E10-'New Resources_Spec'!E10","v":0},{"$f":"+'New Resources'!F10-'New Resources_Spec'!F10","v":0},{"$f":"+'New Resources'!G10-'New Resources_Spec'!G10","v":0},{"$f":"+'New Resources'!H10-'New Resources_Spec'!H10","v":0},{"$f":"+'New Resources'!I10-'New Resources_Spec'!I10","v":0},{"$f":"+'New Resources'!J10-'New Resources_Spec'!J10","v":0},{"$f":"+'New Resources'!K10-'New Resources_Spec'!K10","v":0},{"$f":"+'New Resources'!L10-'New Resources_Spec'!L10","v":0},{"$f":"+'New Resources'!M10-'New Resources_Spec'!M10","v":0},{"$f":"+'New Resources'!N10-'New Resources_Spec'!N10","v":0},{"$f":"+'New Resources'!O10-'New Resources_Spec'!O10","v":0},{"$f":"+'New Resources'!P10-'New Resources_Spec'!P10","v":0},{"$f":"+'New Resources'!Q10-'New Resources_Spec'!Q10","v":0},{"$f":"+'New Resources'!R10-'New Resources_Spec'!R10","v":0},{"$f":"+'New Resources'!S10-'New Resources_Spec'!S10","v":0},{"$f":"+'New Resources'!T10-'New Resources_Spec'!T10","v":0},{"$f":"+'New Resources'!U10-'New Resources_Spec'!U10","v":0},{"$f":"+'New Resources'!V10-'New Resources_Spec'!V10","v":0},{"$f":"+'New Resources'!W10-'New Resources_Spec'!W10","v":0},{"$f":"+'New Resources'!X10-'New Resources_Spec'!X10","v":0},{"$f":"+'New Resources'!Y10-'New Resources_Spec'!Y10","v":0},{"$f":"+'New Resources'!Z10-'New Resources_Spec'!Z10","v":0},{"$f":"+'New Resources'!AA10-'New Resources_Spec'!AA10","v":0},{"$f":"+'New Resources'!AB10-'New Resources_Spec'!AB10","v":0},{"$f":"+'New Resources'!AC10-'New Resources_Spec'!AC10","v":0},{"$f":"+'New Resources'!AD10-'New Resources_Spec'!AD10","v":0},{"$f":"+'New Resources'!AE10-'New Resources_Spec'!AE10","v":0},{"$f":"+'New Resources'!AF10-'New Resources_Spec'!AF10","v":0},{"$f":"+'New Resources'!AG10-'New Resources_Spec'!AG10","v":0},{"$f":"+'New Resources'!AH10-'New Resources_Spec'!AH10","v":0},{"$f":"+'New Resources'!AI10-'New Resources_Spec'!AI10","v":0},{"$f":"+'New Resources'!AJ10-'New Resources_Spec'!AJ10","v":0},{"$f":"+'New Resources'!AK10-'New Resources_Spec'!AK10","v":0},{"$f":"+'New Resources'!AL10-'New Resources_Spec'!AL10","v":0},{"$f":"+'New Resources'!AM10-'New Resources_Spec'!AM10","v":0},{"$f":"+'New Resources'!AN10-'New Resources_Spec'!AN10","v":0},{"$f":"+'New Resources'!AO10-'New Resources_Spec'!AO10","v":0},{"$f":"+'New Resources'!AP10-'New Resources_Spec'!AP10","v":0},{"$f":"+'New Resources'!AQ10-'New Resources_Spec'!AQ10","v":0},{"$f":"+'New Resources'!AR10-'New Resources_Spec'!AR10","v":0},{"$f":"+'New Resources'!AS10-'New Resources_Spec'!AS10","v":0},{"$f":"+'New Resources'!AT10-'New Resources_Spec'!AT10","v":0},{"$f":"+'New Resources'!AU10-'New Resources_Spec'!AU10","v":0},{"$f":"+'New Resources'!AV10-'New Resources_Spec'!AV10","v":0},{"$f":"+'New Resources'!AW10-'New Resources_Spec'!AW10","v":0},{"$f":"+'New Resources'!AX10-'New Resources_Spec'!AX10","v":0},{"$f":"+'New Resources'!AY10-'New Resources_Spec'!AY10","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+'New Resources'!D11-'New Resources_Spec'!D11","v":3768.8674790435293},{"$f":"+'New Resources'!E11-'New Resources_Spec'!E11","v":2721.9598459758827},{"$f":"+'New Resources'!F11-'New Resources_Spec'!F11","v":3489.6921102254901},{"$f":"+'New Resources'!G11-'New Resources_Spec'!G11","v":2800.4779184559557},{"$f":"+'New Resources'!H11-'New Resources_Spec'!H11","v":3489.6921102254901},{"$f":"+'New Resources'!I11-'New Resources_Spec'!I11","v":3001.1352147939215},{"$f":"+'New Resources'!J11-'New Resources_Spec'!J11","v":3629.2797946345095},{"$f":"+'New Resources'!K11-'New Resources_Spec'!K11","v":2861.5475303849021},{"$f":"+'New Resources'!L11-'New Resources_Spec'!L11","v":3489.6921102254901},{"$f":"+'New Resources'!M11-'New Resources_Spec'!M11","v":2582.3721615668628},{"$f":"+'New Resources'!N11-'New Resources_Spec'!N11","v":3629.2797946345095},{"$f":"+'New Resources'!O11-'New Resources_Spec'!O11","v":2852.8233001093381},{"$f":"+'New Resources'!P11-'New Resources_Spec'!P11","v":3629.2797946345095},{"$f":"+'New Resources'!Q11-'New Resources_Spec'!Q11","v":2652.1660037713723},{"$f":"+'New Resources'!R11-'New Resources_Spec'!R11","v":3489.6921102254901},{"$f":"+'New Resources'!S11-'New Resources_Spec'!S11","v":3001.1352147939215},{"$f":"+'New Resources'!T11-'New Resources_Spec'!T11","v":3629.2797946345095},{"$f":"+'New Resources'!U11-'New Resources_Spec'!U11","v":2652.1660037713723},{"$f":"+'New Resources'!V11-'New Resources_Spec'!V11","v":3629.2797946345095},{"$f":"+'New Resources'!W11-'New Resources_Spec'!W11","v":2861.5475303849021},{"$f":"+'New Resources'!X11-'New Resources_Spec'!X11","v":3629.2797946345095},{"$f":"+'New Resources'!Y11-'New Resources_Spec'!Y11","v":2861.5475303849021},{"$f":"+'New Resources'!Z11-'New Resources_Spec'!Z11","v":3489.6921102254901},{"$f":"+'New Resources'!AA11-'New Resources_Spec'!AA11","v":2791.7536881803921},{"$f":"+'New Resources'!AB11-'New Resources_Spec'!AB11","v":4175.0995628946093},{"$f":"+'New Resources'!AC11-'New Resources_Spec'!AC11","v":3015.3496843127732},{"$f":"+'New Resources'!AD11-'New Resources_Spec'!AD11","v":3711.1996114618746},{"$f":"+'New Resources'!AE11-'New Resources_Spec'!AE11","v":3256.9642423506552},{"$f":"+'New Resources'!AF11-'New Resources_Spec'!AF11","v":4020.4662457503641},{"$f":"+'New Resources'!AG11-'New Resources_Spec'!AG11","v":3169.983001457018},{"$f":"+'New Resources'!AH11-'New Resources_Spec'!AH11","v":3865.8329286061194},{"$f":"+'New Resources'!AI11-'New Resources_Spec'!AI11","v":3324.6163186012627},{"$f":"+'New Resources'!AJ11-'New Resources_Spec'!AJ11","v":3711.1996114618746},{"$f":"+'New Resources'!AK11-'New Resources_Spec'!AK11","v":2783.3997085964061},{"$f":"+'New Resources'!AL11-'New Resources_Spec'!AL11","v":4175.0995628946093},{"$f":"+'New Resources'!AM11-'New Resources_Spec'!AM11","v":3005.6851019912579},{"$f":"+'New Resources'!AN11-'New Resources_Spec'!AN11","v":4020.4662457503641},{"$f":"+'New Resources'!AO11-'New Resources_Spec'!AO11","v":2938.0330257406508},{"$f":"+'New Resources'!AP11-'New Resources_Spec'!AP11","v":3865.8329286061194},{"$f":"+'New Resources'!AQ11-'New Resources_Spec'!AQ11","v":3324.6163186012627},{"$f":"+'New Resources'!AR11-'New Resources_Spec'!AR11","v":4020.4662457503641},{"$f":"+'New Resources'!AS11-'New Resources_Spec'!AS11","v":2938.0330257406508},{"$f":"+'New Resources'!AT11-'New Resources_Spec'!AT11","v":4020.4662457503641},{"$f":"+'New Resources'!AU11-'New Resources_Spec'!AU11","v":3169.983001457018},{"$f":"+'New Resources'!AV11-'New Resources_Spec'!AV11","v":4020.4662457503641},{"$f":"+'New Resources'!AW11-'New Resources_Spec'!AW11","v":3169.983001457018},{"$f":"+'New Resources'!AX11-'New Resources_Spec'!AX11","v":3865.8329286061194},{"$f":"+'New Resources'!AY11-'New Resources_Spec'!AY11","v":3092.6663428848956}]
[null,10047,"Central Lincoln PUD",{"$f":"+'New Resources'!D12-'New Resources_Spec'!D12","v":0},{"$f":"+'New Resources'!E12-'New Resources_Spec'!E12","v":0},{"$f":"+'New Resources'!F12-'New Resources_Spec'!F12","v":0},{"$f":"+'New Resources'!G12-'New Resources_Spec'!G12","v":0},{"$f":"+'New Resources'!H12-'New Resources_Spec'!H12","v":0},{"$f":"+'New Resources'!I12-'New Resources_Spec'!I12","v":0},{"$f":"+'New Resources'!J12-'New Resources_Spec'!J12","v":0},{"$f":"+'New Resources'!K12-'New Resources_Spec'!K12","v":0},{"$f":"+'New Resources'!L12-'New Resources_Spec'!L12","v":0},{"$f":"+'New Resources'!M12-'New Resources_Spec'!M12","v":0},{"$f":"+'New Resources'!N12-'New Resources_Spec'!N12","v":0},{"$f":"+'New Resources'!O12-'New Resources_Spec'!O12","v":0},{"$f":"+'New Resources'!P12-'New Resources_Spec'!P12","v":0},{"$f":"+'New Resources'!Q12-'New Resources_Spec'!Q12","v":0},{"$f":"+'New Resources'!R12-'New Resources_Spec'!R12","v":0},{"$f":"+'New Resources'!S12-'New Resources_Spec'!S12","v":0},{"$f":"+'New Resources'!T12-'New Resources_Spec'!T12","v":0},{"$f":"+'New Resources'!U12-'New Resources_Spec'!U12","v":0},{"$f":"+'New Resources'!V12-'New Resources_Spec'!V12","v":0},{"$f":"+'New Resources'!W12-'New Resources_Spec'!W12","v":0},{"$f":"+'New Resources'!X12-'New Resources_Spec'!X12","v":0},{"$f":"+'New Resources'!Y12-'New Resources_Spec'!Y12","v":0},{"$f":"+'New Resources'!Z12-'New Resources_Spec'!Z12","v":0},{"$f":"+'New Resources'!AA12-'New Resources_Spec'!AA12","v":0},{"$f":"+'New Resources'!AB12-'New Resources_Spec'!AB12","v":0},{"$f":"+'New Resources'!AC12-'New Resources_Spec'!AC12","v":0},{"$f":"+'New Resources'!AD12-'New Resources_Spec'!AD12","v":0},{"$f":"+'New Resources'!AE12-'New Resources_Spec'!AE12","v":0},{"$f":"+'New Resources'!AF12-'New Resources_Spec'!AF12","v":0},{"$f":"+'New Resources'!AG12-'New Resources_Spec'!AG12","v":0},{"$f":"+'New Resources'!AH12-'New Resources_Spec'!AH12","v":0},{"$f":"+'New Resources'!AI12-'New Resources_Spec'!AI12","v":0},{"$f":"+'New Resources'!AJ12-'New Resources_Spec'!AJ12","v":0},{"$f":"+'New Resources'!AK12-'New Resources_Spec'!AK12","v":0},{"$f":"+'New Resources'!AL12-'New Resources_Spec'!AL12","v":0},{"$f":"+'New Resources'!AM12-'New Resources_Spec'!AM12","v":0},{"$f":"+'New Resources'!AN12-'New Resources_Spec'!AN12","v":0},{"$f":"+'New Resources'!AO12-'New Resources_Spec'!AO12","v":0},{"$f":"+'New Resources'!AP12-'New Resources_Spec'!AP12","v":0},{"$f":"+'New Resources'!AQ12-'New Resources_Spec'!AQ12","v":0},{"$f":"+'New Resources'!AR12-'New Resources_Spec'!AR12","v":0},{"$f":"+'New Resources'!AS12-'New Resources_Spec'!AS12","v":0},{"$f":"+'New Resources'!AT12-'New Resources_Spec'!AT12","v":0},{"$f":"+'New Resources'!AU12-'New Resources_Spec'!AU12","v":0},{"$f":"+'New Resources'!AV12-'New Resources_Spec'!AV12","v":0},{"$f":"+'New Resources'!AW12-'New Resources_Spec'!AW12","v":0},{"$f":"+'New Resources'!AX12-'New Resources_Spec'!AX12","v":0},{"$f":"+'New Resources'!AY12-'New Resources_Spec'!AY12","v":0}]
[null,10055,"Albion, City of",{"$f":"+'New Resources'!D13-'New Resources_Spec'!D13","v":0},{"$f":"+'New Resources'!E13-'New Resources_Spec'!E13","v":0},{"$f":"+'New Resources'!F13-'New Resources_Spec'!F13","v":0},{"$f":"+'New Resources'!G13-'New Resources_Spec'!G13","v":0},{"$f":"+'New Resources'!H13-'New Resources_Spec'!H13","v":0},{"$f":"+'New Resources'!I13-'New Resources_Spec'!I13","v":0},{"$f":"+'New Resources'!J13-'New Resources_Spec'!J13","v":0},{"$f":"+'New Resources'!K13-'New Resources_Spec'!K13","v":0},{"$f":"+'New Resources'!L13-'New Resources_Spec'!L13","v":0},{"$f":"+'New Resources'!M13-'New Resources_Spec'!M13","v":0},{"$f":"+'New Resources'!N13-'New Resources_Spec'!N13","v":0},{"$f":"+'New Resources'!O13-'New Resources_Spec'!O13","v":0},{"$f":"+'New Resources'!P13-'New Resources_Spec'!P13","v":0},{"$f":"+'New Resources'!Q13-'New Resources_Spec'!Q13","v":0},{"$f":"+'New Resources'!R13-'New Resources_Spec'!R13","v":0},{"$f":"+'New Resources'!S13-'New Resources_Spec'!S13","v":0},{"$f":"+'New Resources'!T13-'New Resources_Spec'!T13","v":0},{"$f":"+'New Resources'!U13-'New Resources_Spec'!U13","v":0},{"$f":"+'New Resources'!V13-'New Resources_Spec'!V13","v":0},{"$f":"+'New Resources'!W13-'New Resources_Spec'!W13","v":0},{"$f":"+'New Resources'!X13-'New Resources_Spec'!X13","v":0},{"$f":"+'New Resources'!Y13-'New Resources_Spec'!Y13","v":0},{"$f":"+'New Resources'!Z13-'New Resources_Spec'!Z13","v":0},{"$f":"+'New Resources'!AA13-'New Resources_Spec'!AA13","v":0},{"$f":"+'New Resources'!AB13-'New Resources_Spec'!AB13","v":0},{"$f":"+'New Resources'!AC13-'New Resources_Spec'!AC13","v":0},{"$f":"+'New Resources'!AD13-'New Resources_Spec'!AD13","v":0},{"$f":"+'New Resources'!AE13-'New Resources_Spec'!AE13","v":0},{"$f":"+'New Resources'!AF13-'New Resources_Spec'!AF13","v":0},{"$f":"+'New Resources'!AG13-'New Resources_Spec'!AG13","v":0},{"$f":"+'New Resources'!AH13-'New Resources_Spec'!AH13","v":0},{"$f":"+'New Resources'!AI13-'New Resources_Spec'!AI13","v":0},{"$f":"+'New Resources'!AJ13-'New Resources_Spec'!AJ13","v":0},{"$f":"+'New Resources'!AK13-'New Resources_Spec'!AK13","v":0},{"$f":"+'New Resources'!AL13-'New Resources_Spec'!AL13","v":0},{"$f":"+'New Resources'!AM13-'New Resources_Spec'!AM13","v":0},{"$f":"+'New Resources'!AN13-'New Resources_Spec'!AN13","v":0},{"$f":"+'New Resources'!AO13-'New Resources_Spec'!AO13","v":0},{"$f":"+'New Resources'!AP13-'New Resources_Spec'!AP13","v":0},{"$f":"+'New Resources'!AQ13-'New Resources_Spec'!AQ13","v":0},{"$f":"+'New Resources'!AR13-'New Resources_Spec'!AR13","v":0},{"$f":"+'New Resources'!AS13-'New Resources_Spec'!AS13","v":0},{"$f":"+'New Resources'!AT13-'New Resources_Spec'!AT13","v":0},{"$f":"+'New Resources'!AU13-'New Resources_Spec'!AU13","v":0},{"$f":"+'New Resources'!AV13-'New Resources_Spec'!AV13","v":0},{"$f":"+'New Resources'!AW13-'New Resources_Spec'!AW13","v":0},{"$f":"+'New Resources'!AX13-'New Resources_Spec'!AX13","v":0},{"$f":"+'New Resources'!AY13-'New Resources_Spec'!AY13","v":0}]
[null,10057,"Ashland, City of",{"$f":"+'New Resources'!D14-'New Resources_Spec'!D14","v":0},{"$f":"+'New Resources'!E14-'New Resources_Spec'!E14","v":0},{"$f":"+'New Resources'!F14-'New Resources_Spec'!F14","v":0},{"$f":"+'New Resources'!G14-'New Resources_Spec'!G14","v":0},{"$f":"+'New Resources'!H14-'New Resources_Spec'!H14","v":0},{"$f":"+'New Resources'!I14-'New Resources_Spec'!I14","v":0},{"$f":"+'New Resources'!J14-'New Resources_Spec'!J14","v":0},{"$f":"+'New Resources'!K14-'New Resources_Spec'!K14","v":0},{"$f":"+'New Resources'!L14-'New Resources_Spec'!L14","v":0},{"$f":"+'New Resources'!M14-'New Resources_Spec'!M14","v":0},{"$f":"+'New Resources'!N14-'New Resources_Spec'!N14","v":0},{"$f":"+'New Resources'!O14-'New Resources_Spec'!O14","v":0},{"$f":"+'New Resources'!P14-'New Resources_Spec'!P14","v":0},{"$f":"+'New Resources'!Q14-'New Resources_Spec'!Q14","v":0},{"$f":"+'New Resources'!R14-'New Resources_Spec'!R14","v":0},{"$f":"+'New Resources'!S14-'New Resources_Spec'!S14","v":0},{"$f":"+'New Resources'!T14-'New Resources_Spec'!T14","v":0},{"$f":"+'New Resources'!U14-'New Resources_Spec'!U14","v":0},{"$f":"+'New Resources'!V14-'New Resources_Spec'!V14","v":0},{"$f":"+'New Resources'!W14-'New Resources_Spec'!W14","v":0},{"$f":"+'New Resources'!X14-'New Resources_Spec'!X14","v":0},{"$f":"+'New Resources'!Y14-'New Resources_Spec'!Y14","v":0},{"$f":"+'New Resources'!Z14-'New Resources_Spec'!Z14","v":0},{"$f":"+'New Resources'!AA14-'New Resources_Spec'!AA14","v":0},{"$f":"+'New Resources'!AB14-'New Resources_Spec'!AB14","v":0},{"$f":"+'New Resources'!AC14-'New Resources_Spec'!AC14","v":0},{"$f":"+'New Resources'!AD14-'New Resources_Spec'!AD14","v":0},{"$f":"+'New Resources'!AE14-'New Resources_Spec'!AE14","v":0},{"$f":"+'New Resources'!AF14-'New Resources_Spec'!AF14","v":0},{"$f":"+'New Resources'!AG14-'New Resources_Spec'!AG14","v":0},{"$f":"+'New Resources'!AH14-'New Resources_Spec'!AH14","v":0},{"$f":"+'New Resources'!AI14-'New Resources_Spec'!AI14","v":0},{"$f":"+'New Resources'!AJ14-'New Resources_Spec'!AJ14","v":0},{"$f":"+'New Resources'!AK14-'New Resources_Spec'!AK14","v":0},{"$f":"+'New Resources'!AL14-'New Resources_Spec'!AL14","v":0},{"$f":"+'New Resources'!AM14-'New Resources_Spec'!AM14","v":0},{"$f":"+'New Resources'!AN14-'New Resources_Spec'!AN14","v":0},{"$f":"+'New Resources'!AO14-'New Resources_Spec'!AO14","v":0},{"$f":"+'New Resources'!AP14-'New Resources_Spec'!AP14","v":0},{"$f":"+'New Resources'!AQ14-'New Resources_Spec'!AQ14","v":0},{"$f":"+'New Resources'!AR14-'New Resources_Spec'!AR14","v":0},{"$f":"+'New Resources'!AS14-'New Resources_Spec'!AS14","v":0},{"$f":"+'New Resources'!AT14-'New Resources_Spec'!AT14","v":0},{"$f":"+'New Resources'!AU14-'New Resources_Spec'!AU14","v":0},{"$f":"+'New Resources'!AV14-'New Resources_Spec'!AV14","v":0},{"$f":"+'New Resources'!AW14-'New Resources_Spec'!AW14","v":0},{"$f":"+'New Resources'!AX14-'New Resources_Spec'!AX14","v":0},{"$f":"+'New Resources'!AY14-'New Resources_Spec'!AY14","v":0}]
[null,10059,"Bandon, City of",{"$f":"+'New Resources'!D15-'New Resources_Spec'!D15","v":0},{"$f":"+'New Resources'!E15-'New Resources_Spec'!E15","v":0},{"$f":"+'New Resources'!F15-'New Resources_Spec'!F15","v":0},{"$f":"+'New Resources'!G15-'New Resources_Spec'!G15","v":0},{"$f":"+'New Resources'!H15-'New Resources_Spec'!H15","v":0},{"$f":"+'New Resources'!I15-'New Resources_Spec'!I15","v":0},{"$f":"+'New Resources'!J15-'New Resources_Spec'!J15","v":0},{"$f":"+'New Resources'!K15-'New Resources_Spec'!K15","v":0},{"$f":"+'New Resources'!L15-'New Resources_Spec'!L15","v":0},{"$f":"+'New Resources'!M15-'New Resources_Spec'!M15","v":0},{"$f":"+'New Resources'!N15-'New Resources_Spec'!N15","v":0},{"$f":"+'New Resources'!O15-'New Resources_Spec'!O15","v":0},{"$f":"+'New Resources'!P15-'New Resources_Spec'!P15","v":0},{"$f":"+'New Resources'!Q15-'New Resources_Spec'!Q15","v":0},{"$f":"+'New Resources'!R15-'New Resources_Spec'!R15","v":0},{"$f":"+'New Resources'!S15-'New Resources_Spec'!S15","v":0},{"$f":"+'New Resources'!T15-'New Resources_Spec'!T15","v":0},{"$f":"+'New Resources'!U15-'New Resources_Spec'!U15","v":0},{"$f":"+'New Resources'!V15-'New Resources_Spec'!V15","v":0},{"$f":"+'New Resources'!W15-'New Resources_Spec'!W15","v":0},{"$f":"+'New Resources'!X15-'New Resources_Spec'!X15","v":0},{"$f":"+'New Resources'!Y15-'New Resources_Spec'!Y15","v":0},{"$f":"+'New Resources'!Z15-'New Resources_Spec'!Z15","v":0},{"$f":"+'New Resources'!AA15-'New Resources_Spec'!AA15","v":0},{"$f":"+'New Resources'!AB15-'New Resources_Spec'!AB15","v":0},{"$f":"+'New Resources'!AC15-'New Resources_Spec'!AC15","v":0},{"$f":"+'New Resources'!AD15-'New Resources_Spec'!AD15","v":0},{"$f":"+'New Resources'!AE15-'New Resources_Spec'!AE15","v":0},{"$f":"+'New Resources'!AF15-'New Resources_Spec'!AF15","v":0},{"$f":"+'New Resources'!AG15-'New Resources_Spec'!AG15","v":0},{"$f":"+'New Resources'!AH15-'New Resources_Spec'!AH15","v":0},{"$f":"+'New Resources'!AI15-'New Resources_Spec'!AI15","v":0},{"$f":"+'New Resources'!AJ15-'New Resources_Spec'!AJ15","v":0},{"$f":"+'New Resources'!AK15-'New Resources_Spec'!AK15","v":0},{"$f":"+'New Resources'!AL15-'New Resources_Spec'!AL15","v":0},{"$f":"+'New Resources'!AM15-'New Resources_Spec'!AM15","v":0},{"$f":"+'New Resources'!AN15-'New Resources_Spec'!AN15","v":0},{"$f":"+'New Resources'!AO15-'New Resources_Spec'!AO15","v":0},{"$f":"+'New Resources'!AP15-'New Resources_Spec'!AP15","v":0},{"$f":"+'New Resources'!AQ15-'New Resources_Spec'!AQ15","v":0},{"$f":"+'New Resources'!AR15-'New Resources_Spec'!AR15","v":0},{"$f":"+'New Resources'!AS15-'New Resources_Spec'!AS15","v":0},{"$f":"+'New Resources'!AT15-'New Resources_Spec'!AT15","v":0},{"$f":"+'New Resources'!AU15-'New Resources_Spec'!AU15","v":0},{"$f":"+'New Resources'!AV15-'New Resources_Spec'!AV15","v":0},{"$f":"+'New Resources'!AW15-'New Resources_Spec'!AW15","v":0},{"$f":"+'New Resources'!AX15-'New Resources_Spec'!AX15","v":0},{"$f":"+'New Resources'!AY15-'New Resources_Spec'!AY15","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+'New Resources'!D17-'New Resources_Spec'!D17","v":0},{"$f":"+'New Resources'!E17-'New Resources_Spec'!E17","v":0},{"$f":"+'New Resources'!F17-'New Resources_Spec'!F17","v":0},{"$f":"+'New Resources'!G17-'New Resources_Spec'!G17","v":0},{"$f":"+'New Resources'!H17-'New Resources_Spec'!H17","v":0},{"$f":"+'New Resources'!I17-'New Resources_Spec'!I17","v":0},{"$f":"+'New Resources'!J17-'New Resources_Spec'!J17","v":0},{"$f":"+'New Resources'!K17-'New Resources_Spec'!K17","v":0},{"$f":"+'New Resources'!L17-'New Resources_Spec'!L17","v":0},{"$f":"+'New Resources'!M17-'New Resources_Spec'!M17","v":0},{"$f":"+'New Resources'!N17-'New Resources_Spec'!N17","v":0},{"$f":"+'New Resources'!O17-'New Resources_Spec'!O17","v":0},{"$f":"+'New Resources'!P17-'New Resources_Spec'!P17","v":0},{"$f":"+'New Resources'!Q17-'New Resources_Spec'!Q17","v":0},{"$f":"+'New Resources'!R17-'New Resources_Spec'!R17","v":0},{"$f":"+'New Resources'!S17-'New Resources_Spec'!S17","v":0},{"$f":"+'New Resources'!T17-'New Resources_Spec'!T17","v":0},{"$f":"+'New Resources'!U17-'New Resources_Spec'!U17","v":0},{"$f":"+'New Resources'!V17-'New Resources_Spec'!V17","v":0},{"$f":"+'New Resources'!W17-'New Resources_Spec'!W17","v":0},{"$f":"+'New Resources'!X17-'New Resources_Spec'!X17","v":0},{"$f":"+'New Resources'!Y17-'New Resources_Spec'!Y17","v":0},{"$f":"+'New Resources'!Z17-'New Resources_Spec'!Z17","v":0},{"$f":"+'New Resources'!AA17-'New Resources_Spec'!AA17","v":0},{"$f":"+'New Resources'!AB17-'New Resources_Spec'!AB17","v":0},{"$f":"+'New Resources'!AC17-'New Resources_Spec'!AC17","v":0},{"$f":"+'New Resources'!AD17-'New Resources_Spec'!AD17","v":0},{"$f":"+'New Resources'!AE17-'New Resources_Spec'!AE17","v":0},{"$f":"+'New Resources'!AF17-'New Resources_Spec'!AF17","v":0},{"$f":"+'New Resources'!AG17-'New Resources_Spec'!AG17","v":0},{"$f":"+'New Resources'!AH17-'New Resources_Spec'!AH17","v":0},{"$f":"+'New Resources'!AI17-'New Resources_Spec'!AI17","v":0},{"$f":"+'New Resources'!AJ17-'New Resources_Spec'!AJ17","v":0},{"$f":"+'New Resources'!AK17-'New Resources_Spec'!AK17","v":0},{"$f":"+'New Resources'!AL17-'New Resources_Spec'!AL17","v":0},{"$f":"+'New Resources'!AM17-'New Resources_Spec'!AM17","v":0},{"$f":"+'New Resources'!AN17-'New Resources_Spec'!AN17","v":0},{"$f":"+'New Resources'!AO17-'New Resources_Spec'!AO17","v":0},{"$f":"+'New Resources'!AP17-'New Resources_Spec'!AP17","v":0},{"$f":"+'New Resources'!AQ17-'New Resources_Spec'!AQ17","v":0},{"$f":"+'New Resources'!AR17-'New Resources_Spec'!AR17","v":0},{"$f":"+'New Resources'!AS17-'New Resources_Spec'!AS17","v":0},{"$f":"+'New Resources'!AT17-'New Resources_Spec'!AT17","v":0},{"$f":"+'New Resources'!AU17-'New Resources_Spec'!AU17","v":0},{"$f":"+'New Resources'!AV17-'New Resources_Spec'!AV17","v":0},{"$f":"+'New Resources'!AW17-'New Resources_Spec'!AW17","v":0},{"$f":"+'New Resources'!AX17-'New Resources_Spec'!AX17","v":0},{"$f":"+'New Resources'!AY17-'New Resources_Spec'!AY17","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+'New Resources'!D26-'New Resources_Spec'!D26","v":432.00000000000006},{"$f":"+'New Resources'!E26-'New Resources_Spec'!E26","v":312.00000000000006},{"$f":"+'New Resources'!F26-'New Resources_Spec'!F26","v":400.00000000000006},{"$f":"+'New Resources'!G26-'New Resources_Spec'!G26","v":321},{"$f":"+'New Resources'!H26-'New Resources_Spec'!H26","v":400.00000000000006},{"$f":"+'New Resources'!I26-'New Resources_Spec'!I26","v":344},{"$f":"+'New Resources'!J26-'New Resources_Spec'!J26","v":416.00000000000006},{"$f":"+'New Resources'!K26-'New Resources_Spec'!K26","v":328},{"$f":"+'New Resources'!L26-'New Resources_Spec'!L26","v":400.00000000000006},{"$f":"+'New Resources'!M26-'New Resources_Spec'!M26","v":296.00000000000006},{"$f":"+'New Resources'!N26-'New Resources_Spec'!N26","v":416.00000000000006},{"$f":"+'New Resources'!O26-'New Resources_Spec'!O26","v":327},{"$f":"+'New Resources'!P26-'New Resources_Spec'!P26","v":416.00000000000006},{"$f":"+'New Resources'!Q26-'New Resources_Spec'!Q26","v":304},{"$f":"+'New Resources'!R26-'New Resources_Spec'!R26","v":400.00000000000006},{"$f":"+'New Resources'!S26-'New Resources_Spec'!S26","v":344},{"$f":"+'New Resources'!T26-'New Resources_Spec'!T26","v":416.00000000000006},{"$f":"+'New Resources'!U26-'New Resources_Spec'!U26","v":304},{"$f":"+'New Resources'!V26-'New Resources_Spec'!V26","v":416.00000000000006},{"$f":"+'New Resources'!W26-'New Resources_Spec'!W26","v":328},{"$f":"+'New Resources'!X26-'New Resources_Spec'!X26","v":416.00000000000006},{"$f":"+'New Resources'!Y26-'New Resources_Spec'!Y26","v":328},{"$f":"+'New Resources'!Z26-'New Resources_Spec'!Z26","v":400.00000000000006},{"$f":"+'New Resources'!AA26-'New Resources_Spec'!AA26","v":320},{"$f":"+'New Resources'!AB26-'New Resources_Spec'!AB26","v":432.00000000000017},{"$f":"+'New Resources'!AC26-'New Resources_Spec'!AC26","v":312.00000000000006},{"$f":"+'New Resources'!AD26-'New Resources_Spec'!AD26","v":384},{"$f":"+'New Resources'!AE26-'New Resources_Spec'!AE26","v":337.00000000000011},{"$f":"+'New Resources'!AF26-'New Resources_Spec'!AF26","v":416.00000000000011},{"$f":"+'New Resources'!AG26-'New Resources_Spec'!AG26","v":328.00000000000011},{"$f":"+'New Resources'!AH26-'New Resources_Spec'!AH26","v":400.00000000000006},{"$f":"+'New Resources'!AI26-'New Resources_Spec'!AI26","v":344.00000000000006},{"$f":"+'New Resources'!AJ26-'New Resources_Spec'!AJ26","v":384},{"$f":"+'New Resources'!AK26-'New Resources_Spec'!AK26","v":288},{"$f":"+'New Resources'!AL26-'New Resources_Spec'!AL26","v":432.00000000000017},{"$f":"+'New Resources'!AM26-'New Resources_Spec'!AM26","v":311.00000000000011},{"$f":"+'New Resources'!AN26-'New Resources_Spec'!AN26","v":416.00000000000011},{"$f":"+'New Resources'!AO26-'New Resources_Spec'!AO26","v":304.00000000000006},{"$f":"+'New Resources'!AP26-'New Resources_Spec'!AP26","v":400.00000000000006},{"$f":"+'New Resources'!AQ26-'New Resources_Spec'!AQ26","v":344.00000000000006},{"$f":"+'New Resources'!AR26-'New Resources_Spec'!AR26","v":416.00000000000011},{"$f":"+'New Resources'!AS26-'New Resources_Spec'!AS26","v":304.00000000000006},{"$f":"+'New Resources'!AT26-'New Resources_Spec'!AT26","v":416.00000000000011},{"$f":"+'New Resources'!AU26-'New Resources_Spec'!AU26","v":328.00000000000011},{"$f":"+'New Resources'!AV26-'New Resources_Spec'!AV26","v":416.00000000000011},{"$f":"+'New Resources'!AW26-'New Resources_Spec'!AW26","v":328.00000000000011},{"$f":"+'New Resources'!AX26-'New Resources_Spec'!AX26","v":400.00000000000006},{"$f":"+'New Resources'!AY26-'New Resources_Spec'!AY26","v":320.00000000000011}]
[null,10087,"Port Angeles, City of",{"$f":"+'New Resources'!D35-'New Resources_Spec'!D35","v":0},{"$f":"+'New Resources'!E35-'New Resources_Spec'!E35","v":0},{"$f":"+'New Resources'!F35-'New Resources_Spec'!F35","v":0},{"$f":"+'New Resources'!G35-'New Resources_Spec'!G35","v":0},{"$f":"+'New Resources'!H35-'New Resources_Spec'!H35","v":0},{"$f":"+'New Resources'!I35-'New Resources_Spec'!I35","v":0},{"$f":"+'New Resources'!J35-'New Resources_Spec'!J35","v":0},{"$f":"+'New Resources'!K35-'New Resources_Spec'!K35","v":0},{"$f":"+'New Resources'!L35-'New Resources_Spec'!L35","v":0},{"$f":"+'New Resources'!M35-'New Resources_Spec'!M35","v":0},{"$f":"+'New Resources'!N35-'New Resources_Spec'!N35","v":0},{"$f":"+'New Resources'!O35-'New Resources_Spec'!O35","v":0},{"$f":"+'New Resources'!P35-'New Resources_Spec'!P35","v":0},{"$f":"+'New Resources'!Q35-'New Resources_Spec'!Q35","v":0},{"$f":"+'New Resources'!R35-'New Resources_Spec'!R35","v":0},{"$f":"+'New Resources'!S35-'New Resources_Spec'!S35","v":0},{"$f":"+'New Resources'!T35-'New Resources_Spec'!T35","v":0},{"$f":"+'New Resources'!U35-'New Resources_Spec'!U35","v":0},{"$f":"+'New Resources'!V35-'New Resources_Spec'!V35","v":0},{"$f":"+'New Resources'!W35-'New Resources_Spec'!W35","v":0},{"$f":"+'New Resources'!X35-'New Resources_Spec'!X35","v":0},{"$f":"+'New Resources'!Y35-'New Resources_Spec'!Y35","v":0},{"$f":"+'New Resources'!Z35-'New Resources_Spec'!Z35","v":0},{"$f":"+'New Resources'!AA35-'New Resources_Spec'!AA35","v":0},{"$f":"+'New Resources'!AB35-'New Resources_Spec'!AB35","v":0},{"$f":"+'New Resources'!AC35-'New Resources_Spec'!AC35","v":0},{"$f":"+'New Resources'!AD35-'New Resources_Spec'!AD35","v":0},{"$f":"+'New Resources'!AE35-'New Resources_Spec'!AE35","v":0},{"$f":"+'New Resources'!AF35-'New Resources_Spec'!AF35","v":0},{"$f":"+'New Resources'!AG35-'New Resources_Spec'!AG35","v":0},{"$f":"+'New Resources'!AH35-'New Resources_Spec'!AH35","v":0},{"$f":"+'New Resources'!AI35-'New Resources_Spec'!AI35","v":0},{"$f":"+'New Resources'!AJ35-'New Resources_Spec'!AJ35","v":0},{"$f":"+'New Resources'!AK35-'New Resources_Spec'!AK35","v":0},{"$f":"+'New Resources'!AL35-'New Resources_Spec'!AL35","v":0},{"$f":"+'New Resources'!AM35-'New Resources_Spec'!AM35","v":0},{"$f":"+'New Resources'!AN35-'New Resources_Spec'!AN35","v":0},{"$f":"+'New Resources'!AO35-'New Resources_Spec'!AO35","v":0},{"$f":"+'New Resources'!AP35-'New Resources_Spec'!AP35","v":0},{"$f":"+'New Resources'!AQ35-'New Resources_Spec'!AQ35","v":0},{"$f":"+'New Resources'!AR35-'New Resources_Spec'!AR35","v":0},{"$f":"+'New Resources'!AS35-'New Resources_Spec'!AS35","v":0},{"$f":"+'New Resources'!AT35-'New Resources_Spec'!AT35","v":0},{"$f":"+'New Resources'!AU35-'New Resources_Spec'!AU35","v":0},{"$f":"+'New Resources'!AV35-'New Resources_Spec'!AV35","v":0},{"$f":"+'New Resources'!AW35-'New Resources_Spec'!AW35","v":0},{"$f":"+'New Resources'!AX35-'New Resources_Spec'!AX35","v":0},{"$f":"+'New Resources'!AY35-'New Resources_Spec'!AY35","v":0}]
[null,10106,"Clearwater Power",{"$f":"+'New Resources'!D44-'New Resources_Spec'!D44","v":0},{"$f":"+'New Resources'!E44-'New Resources_Spec'!E44","v":0},{"$f":"+'New Resources'!F44-'New Resources_Spec'!F44","v":0},{"$f":"+'New Resources'!G44-'New Resources_Spec'!G44","v":0},{"$f":"+'New Resources'!H44-'New Resources_Spec'!H44","v":0},{"$f":"+'New Resources'!I44-'New Resources_Spec'!I44","v":0},{"$f":"+'New Resources'!J44-'New Resources_Spec'!J44","v":0},{"$f":"+'New Resources'!K44-'New Resources_Spec'!K44","v":0},{"$f":"+'New Resources'!L44-'New Resources_Spec'!L44","v":0},{"$f":"+'New Resources'!M44-'New Resources_Spec'!M44","v":0},{"$f":"+'New Resources'!N44-'New Resources_Spec'!N44","v":0},{"$f":"+'New Resources'!O44-'New Resources_Spec'!O44","v":0},{"$f":"+'New Resources'!P44-'New Resources_Spec'!P44","v":0},{"$f":"+'New Resources'!Q44-'New Resources_Spec'!Q44","v":0},{"$f":"+'New Resources'!R44-'New Resources_Spec'!R44","v":0},{"$f":"+'New Resources'!S44-'New Resources_Spec'!S44","v":0},{"$f":"+'New Resources'!T44-'New Resources_Spec'!T44","v":0},{"$f":"+'New Resources'!U44-'New Resources_Spec'!U44","v":0},{"$f":"+'New Resources'!V44-'New Resources_Spec'!V44","v":0},{"$f":"+'New Resources'!W44-'New Resources_Spec'!W44","v":0},{"$f":"+'New Resources'!X44-'New Resources_Spec'!X44","v":0},{"$f":"+'New Resources'!Y44-'New Resources_Spec'!Y44","v":0},{"$f":"+'New Resources'!Z44-'New Resources_Spec'!Z44","v":0},{"$f":"+'New Resources'!AA44-'New Resources_Spec'!AA44","v":0},{"$f":"+'New Resources'!AB44-'New Resources_Spec'!AB44","v":9.8348712967459946},{"$f":"+'New Resources'!AC44-'New Resources_Spec'!AC44","v":7.10296260320544},{"$f":"+'New Resources'!AD44-'New Resources_Spec'!AD44","v":8.7421078193297728},{"$f":"+'New Resources'!AE44-'New Resources_Spec'!AE44","v":7.6721102476930554},{"$f":"+'New Resources'!AF44-'New Resources_Spec'!AF44","v":9.4706168042739201},{"$f":"+'New Resources'!AG44-'New Resources_Spec'!AG44","v":7.4672170956775146},{"$f":"+'New Resources'!AH44-'New Resources_Spec'!AH44","v":9.1063623118018455},{"$f":"+'New Resources'!AI44-'New Resources_Spec'!AI44","v":7.8314715881495873},{"$f":"+'New Resources'!AJ44-'New Resources_Spec'!AJ44","v":8.7421078193297728},{"$f":"+'New Resources'!AK44-'New Resources_Spec'!AK44","v":6.5565808644973291},{"$f":"+'New Resources'!AL44-'New Resources_Spec'!AL44","v":9.8348712967459946},{"$f":"+'New Resources'!AM44-'New Resources_Spec'!AM44","v":7.0801966974259356},{"$f":"+'New Resources'!AN44-'New Resources_Spec'!AN44","v":9.4706168042739201},{"$f":"+'New Resources'!AO44-'New Resources_Spec'!AO44","v":6.9208353569694028},{"$f":"+'New Resources'!AP44-'New Resources_Spec'!AP44","v":9.1063623118018455},{"$f":"+'New Resources'!AQ44-'New Resources_Spec'!AQ44","v":7.8314715881495873},{"$f":"+'New Resources'!AR44-'New Resources_Spec'!AR44","v":9.4706168042739201},{"$f":"+'New Resources'!AS44-'New Resources_Spec'!AS44","v":6.9208353569694028},{"$f":"+'New Resources'!AT44-'New Resources_Spec'!AT44","v":9.4706168042739201},{"$f":"+'New Resources'!AU44-'New Resources_Spec'!AU44","v":7.4672170956775146},{"$f":"+'New Resources'!AV44-'New Resources_Spec'!AV44","v":9.4706168042739201},{"$f":"+'New Resources'!AW44-'New Resources_Spec'!AW44","v":7.4672170956775146},{"$f":"+'New Resources'!AX44-'New Resources_Spec'!AX44","v":9.1063623118018455},{"$f":"+'New Resources'!AY44-'New Resources_Spec'!AY44","v":7.2850898494414764}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+'New Resources'!D53-'New Resources_Spec'!D53","v":0},{"$f":"+'New Resources'!E53-'New Resources_Spec'!E53","v":0},{"$f":"+'New Resources'!F53-'New Resources_Spec'!F53","v":0},{"$f":"+'New Resources'!G53-'New Resources_Spec'!G53","v":0},{"$f":"+'New Resources'!H53-'New Resources_Spec'!H53","v":0},{"$f":"+'New Resources'!I53-'New Resources_Spec'!I53","v":0},{"$f":"+'New Resources'!J53-'New Resources_Spec'!J53","v":0},{"$f":"+'New Resources'!K53-'New Resources_Spec'!K53","v":0},{"$f":"+'New Resources'!L53-'New Resources_Spec'!L53","v":0},{"$f":"+'New Resources'!M53-'New Resources_Spec'!M53","v":0},{"$f":"+'New Resources'!N53-'New Resources_Spec'!N53","v":0},{"$f":"+'New Resources'!O53-'New Resources_Spec'!O53","v":0},{"$f":"+'New Resources'!P53-'New Resources_Spec'!P53","v":0},{"$f":"+'New Resources'!Q53-'New Resources_Spec'!Q53","v":0},{"$f":"+'New Resources'!R53-'New Resources_Spec'!R53","v":0},{"$f":"+'New Resources'!S53-'New Resources_Spec'!S53","v":0},{"$f":"+'New Resources'!T53-'New Resources_Spec'!T53","v":0},{"$f":"+'New Resources'!U53-'New Resources_Spec'!U53","v":0},{"$f":"+'New Resources'!V53-'New Resources_Spec'!V53","v":0},{"$f":"+'New Resources'!W53-'New Resources_Spec'!W53","v":0},{"$f":"+'New Resources'!X53-'New Resources_Spec'!X53","v":0},{"$f":"+'New Resources'!Y53-'New Resources_Spec'!Y53","v":0},{"$f":"+'New Resources'!Z53-'New Resources_Spec'!Z53","v":0},{"$f":"+'New Resources'!AA53-'New Resources_Spec'!AA53","v":0},{"$f":"+'New Resources'!AB53-'New Resources_Spec'!AB53","v":0},{"$f":"+'New Resources'!AC53-'New Resources_Spec'!AC53","v":0},{"$f":"+'New Resources'!AD53-'New Resources_Spec'!AD53","v":0},{"$f":"+'New Resources'!AE53-'New Resources_Spec'!AE53","v":0},{"$f":"+'New Resources'!AF53-'New Resources_Spec'!AF53","v":0},{"$f":"+'New Resources'!AG53-'New Resources_Spec'!AG53","v":0},{"$f":"+'New Resources'!AH53-'New Resources_Spec'!AH53","v":0},{"$f":"+'New Resources'!AI53-'New Resources_Spec'!AI53","v":0},{"$f":"+'New Resources'!AJ53-'New Resources_Spec'!AJ53","v":0},{"$f":"+'New Resources'!AK53-'New Resources_Spec'!AK53","v":0},{"$f":"+'New Resources'!AL53-'New Resources_Spec'!AL53","v":0},{"$f":"+'New Resources'!AM53-'New Resources_Spec'!AM53","v":0},{"$f":"+'New Resources'!AN53-'New Resources_Spec'!AN53","v":0},{"$f":"+'New Resources'!AO53-'New Resources_Spec'!AO53","v":0},{"$f":"+'New Resources'!AP53-'New Resources_Spec'!AP53","v":0},{"$f":"+'New Resources'!AQ53-'New Resources_Spec'!AQ53","v":0},{"$f":"+'New Resources'!AR53-'New Resources_Spec'!AR53","v":0},{"$f":"+'New Resources'!AS53-'New Resources_Spec'!AS53","v":0},{"$f":"+'New Resources'!AT53-'New Resources_Spec'!AT53","v":0},{"$f":"+'New Resources'!AU53-'New Resources_Spec'!AU53","v":0},{"$f":"+'New Resources'!AV53-'New Resources_Spec'!AV53","v":0},{"$f":"+'New Resources'!AW53-'New Resources_Spec'!AW53","v":0},{"$f":"+'New Resources'!AX53-'New Resources_Spec'!AX53","v":0},{"$f":"+'New Resources'!AY53-'New Resources_Spec'!AY53","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+'New Resources'!D62-'New Resources_Spec'!D62","v":0},{"$f":"+'New Resources'!E62-'New Resources_Spec'!E62","v":0},{"$f":"+'New Resources'!F62-'New Resources_Spec'!F62","v":0},{"$f":"+'New Resources'!G62-'New Resources_Spec'!G62","v":0},{"$f":"+'New Resources'!H62-'New Resources_Spec'!H62","v":0},{"$f":"+'New Resources'!I62-'New Resources_Spec'!I62","v":0},{"$f":"+'New Resources'!J62-'New Resources_Spec'!J62","v":0},{"$f":"+'New Resources'!K62-'New Resources_Spec'!K62","v":0},{"$f":"+'New Resources'!L62-'New Resources_Spec'!L62","v":0},{"$f":"+'New Resources'!M62-'New Resources_Spec'!M62","v":0},{"$f":"+'New Resources'!N62-'New Resources_Spec'!N62","v":0},{"$f":"+'New Resources'!O62-'New Resources_Spec'!O62","v":0},{"$f":"+'New Resources'!P62-'New Resources_Spec'!P62","v":0},{"$f":"+'New Resources'!Q62-'New Resources_Spec'!Q62","v":0},{"$f":"+'New Resources'!R62-'New Resources_Spec'!R62","v":0},{"$f":"+'New Resources'!S62-'New Resources_Spec'!S62","v":0},{"$f":"+'New Resources'!T62-'New Resources_Spec'!T62","v":0},{"$f":"+'New Resources'!U62-'New Resources_Spec'!U62","v":0},{"$f":"+'New Resources'!V62-'New Resources_Spec'!V62","v":0},{"$f":"+'New Resources'!W62-'New Resources_Spec'!W62","v":0},{"$f":"+'New Resources'!X62-'New Resources_Spec'!X62","v":0},{"$f":"+'New Resources'!Y62-'New Resources_Spec'!Y62","v":0},{"$f":"+'New Resources'!Z62-'New Resources_Spec'!Z62","v":0},{"$f":"+'New Resources'!AA62-'New Resources_Spec'!AA62","v":0},{"$f":"+'New Resources'!AB62-'New Resources_Spec'!AB62","v":0},{"$f":"+'New Resources'!AC62-'New Resources_Spec'!AC62","v":0},{"$f":"+'New Resources'!AD62-'New Resources_Spec'!AD62","v":0},{"$f":"+'New Resources'!AE62-'New Resources_Spec'!AE62","v":0},{"$f":"+'New Resources'!AF62-'New Resources_Spec'!AF62","v":0},{"$f":"+'New Resources'!AG62-'New Resources_Spec'!AG62","v":0},{"$f":"+'New Resources'!AH62-'New Resources_Spec'!AH62","v":0},{"$f":"+'New Resources'!AI62-'New Resources_Spec'!AI62","v":0},{"$f":"+'New Resources'!AJ62-'New Resources_Spec'!AJ62","v":0},{"$f":"+'New Resources'!AK62-'New Resources_Spec'!AK62","v":0},{"$f":"+'New Resources'!AL62-'New Resources_Spec'!AL62","v":0},{"$f":"+'New Resources'!AM62-'New Resources_Spec'!AM62","v":0},{"$f":"+'New Resources'!AN62-'New Resources_Spec'!AN62","v":0},{"$f":"+'New Resources'!AO62-'New Resources_Spec'!AO62","v":0},{"$f":"+'New Resources'!AP62-'New Resources_Spec'!AP62","v":0},{"$f":"+'New Resources'!AQ62-'New Resources_Spec'!AQ62","v":0},{"$f":"+'New Resources'!AR62-'New Resources_Spec'!AR62","v":0},{"$f":"+'New Resources'!AS62-'New Resources_Spec'!AS62","v":0},{"$f":"+'New Resources'!AT62-'New Resources_Spec'!AT62","v":0},{"$f":"+'New Resources'!AU62-'New Resources_Spec'!AU62","v":0},{"$f":"+'New Resources'!AV62-'New Resources_Spec'!AV62","v":0},{"$f":"+'New Resources'!AW62-'New Resources_Spec'!AW62","v":0},{"$f":"+'New Resources'!AX62-'New Resources_Spec'!AX62","v":0},{"$f":"+'New Resources'!AY62-'New Resources_Spec'!AY62","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+'New Resources'!D71-'New Resources_Spec'!D71","v":0},{"$f":"+'New Resources'!E71-'New Resources_Spec'!E71","v":0},{"$f":"+'New Resources'!F71-'New Resources_Spec'!F71","v":0},{"$f":"+'New Resources'!G71-'New Resources_Spec'!G71","v":0},{"$f":"+'New Resources'!H71-'New Resources_Spec'!H71","v":0},{"$f":"+'New Resources'!I71-'New Resources_Spec'!I71","v":0},{"$f":"+'New Resources'!J71-'New Resources_Spec'!J71","v":0},{"$f":"+'New Resources'!K71-'New Resources_Spec'!K71","v":0},{"$f":"+'New Resources'!L71-'New Resources_Spec'!L71","v":0},{"$f":"+'New Resources'!M71-'New Resources_Spec'!M71","v":0},{"$f":"+'New Resources'!N71-'New Resources_Spec'!N71","v":0},{"$f":"+'New Resources'!O71-'New Resources_Spec'!O71","v":0},{"$f":"+'New Resources'!P71-'New Resources_Spec'!P71","v":0},{"$f":"+'New Resources'!Q71-'New Resources_Spec'!Q71","v":0},{"$f":"+'New Resources'!R71-'New Resources_Spec'!R71","v":0},{"$f":"+'New Resources'!S71-'New Resources_Spec'!S71","v":0},{"$f":"+'New Resources'!T71-'New Resources_Spec'!T71","v":0},{"$f":"+'New Resources'!U71-'New Resources_Spec'!U71","v":0},{"$f":"+'New Resources'!V71-'New Resources_Spec'!V71","v":0},{"$f":"+'New Resources'!W71-'New Resources_Spec'!W71","v":0},{"$f":"+'New Resources'!X71-'New Resources_Spec'!X71","v":0},{"$f":"+'New Resources'!Y71-'New Resources_Spec'!Y71","v":0},{"$f":"+'New Resources'!Z71-'New Resources_Spec'!Z71","v":0},{"$f":"+'New Resources'!AA71-'New Resources_Spec'!AA71","v":0},{"$f":"+'New Resources'!AB71-'New Resources_Spec'!AB71","v":0},{"$f":"+'New Resources'!AC71-'New Resources_Spec'!AC71","v":0},{"$f":"+'New Resources'!AD71-'New Resources_Spec'!AD71","v":0},{"$f":"+'New Resources'!AE71-'New Resources_Spec'!AE71","v":0},{"$f":"+'New Resources'!AF71-'New Resources_Spec'!AF71","v":0},{"$f":"+'New Resources'!AG71-'New Resources_Spec'!AG71","v":0},{"$f":"+'New Resources'!AH71-'New Resources_Spec'!AH71","v":0},{"$f":"+'New Resources'!AI71-'New Resources_Spec'!AI71","v":0},{"$f":"+'New Resources'!AJ71-'New Resources_Spec'!AJ71","v":0},{"$f":"+'New Resources'!AK71-'New Resources_Spec'!AK71","v":0},{"$f":"+'New Resources'!AL71-'New Resources_Spec'!AL71","v":0},{"$f":"+'New Resources'!AM71-'New Resources_Spec'!AM71","v":0},{"$f":"+'New Resources'!AN71-'New Resources_Spec'!AN71","v":0},{"$f":"+'New Resources'!AO71-'New Resources_Spec'!AO71","v":0},{"$f":"+'New Resources'!AP71-'New Resources_Spec'!AP71","v":0},{"$f":"+'New Resources'!AQ71-'New Resources_Spec'!AQ71","v":0},{"$f":"+'New Resources'!AR71-'New Resources_Spec'!AR71","v":0},{"$f":"+'New Resources'!AS71-'New Resources_Spec'!AS71","v":0},{"$f":"+'New Resources'!AT71-'New Resources_Spec'!AT71","v":0},{"$f":"+'New Resources'!AU71-'New Resources_Spec'!AU71","v":0},{"$f":"+'New Resources'!AV71-'New Resources_Spec'!AV71","v":0},{"$f":"+'New Resources'!AW71-'New Resources_Spec'!AW71","v":0},{"$f":"+'New Resources'!AX71-'New Resources_Spec'!AX71","v":0},{"$f":"+'New Resources'!AY71-'New Resources_Spec'!AY71","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+'New Resources'!D72-'New Resources_Spec'!D72","v":-193},{"$f":"+'New Resources'!E72-'New Resources_Spec'!E72","v":-140},{"$f":"+'New Resources'!F72-'New Resources_Spec'!F72","v":-240},{"$f":"+'New Resources'!G72-'New Resources_Spec'!G72","v":-193},{"$f":"+'New Resources'!H72-'New Resources_Spec'!H72","v":-303},{"$f":"+'New Resources'!I72-'New Resources_Spec'!I72","v":-261},{"$f":"+'New Resources'!J72-'New Resources_Spec'!J72","v":-239},{"$f":"+'New Resources'!K72-'New Resources_Spec'!K72","v":-189},{"$f":"+'New Resources'!L72-'New Resources_Spec'!L72","v":-216},{"$f":"+'New Resources'!M72-'New Resources_Spec'!M72","v":-160},{"$f":"+'New Resources'!N72-'New Resources_Spec'!N72","v":-241},{"$f":"+'New Resources'!O72-'New Resources_Spec'!O72","v":-189},{"$f":"+'New Resources'!P72-'New Resources_Spec'!P72","v":-223},{"$f":"+'New Resources'!Q72-'New Resources_Spec'!Q72","v":-163},{"$f":"+'New Resources'!R72-'New Resources_Spec'!R72","v":-164},{"$f":"+'New Resources'!S72-'New Resources_Spec'!S72","v":-141},{"$f":"+'New Resources'!T72-'New Resources_Spec'!T72","v":-159},{"$f":"+'New Resources'!U72-'New Resources_Spec'!U72","v":-116},{"$f":"+'New Resources'!V72-'New Resources_Spec'!V72","v":-161},{"$f":"+'New Resources'!W72-'New Resources_Spec'!W72","v":-128},{"$f":"+'New Resources'!X72-'New Resources_Spec'!X72","v":-187},{"$f":"+'New Resources'!Y72-'New Resources_Spec'!Y72","v":-148},{"$f":"+'New Resources'!Z72-'New Resources_Spec'!Z72","v":-220},{"$f":"+'New Resources'!AA72-'New Resources_Spec'!AA72","v":-176},{"$f":"+'New Resources'!AB72-'New Resources_Spec'!AB72","v":-193},{"$f":"+'New Resources'!AC72-'New Resources_Spec'!AC72","v":-140},{"$f":"+'New Resources'!AD72-'New Resources_Spec'!AD72","v":-231},{"$f":"+'New Resources'!AE72-'New Resources_Spec'!AE72","v":-202},{"$f":"+'New Resources'!AF72-'New Resources_Spec'!AF72","v":-316},{"$f":"+'New Resources'!AG72-'New Resources_Spec'!AG72","v":-248},{"$f":"+'New Resources'!AH72-'New Resources_Spec'!AH72","v":-230},{"$f":"+'New Resources'!AI72-'New Resources_Spec'!AI72","v":-198},{"$f":"+'New Resources'!AJ72-'New Resources_Spec'!AJ72","v":-208},{"$f":"+'New Resources'!AK72-'New Resources_Spec'!AK72","v":-155},{"$f":"+'New Resources'!AL72-'New Resources_Spec'!AL72","v":-250},{"$f":"+'New Resources'!AM72-'New Resources_Spec'!AM72","v":-180},{"$f":"+'New Resources'!AN72-'New Resources_Spec'!AN72","v":-223},{"$f":"+'New Resources'!AO72-'New Resources_Spec'!AO72","v":-163},{"$f":"+'New Resources'!AP72-'New Resources_Spec'!AP72","v":-164},{"$f":"+'New Resources'!AQ72-'New Resources_Spec'!AQ72","v":-141},{"$f":"+'New Resources'!AR72-'New Resources_Spec'!AR72","v":-159},{"$f":"+'New Resources'!AS72-'New Resources_Spec'!AS72","v":-116},{"$f":"+'New Resources'!AT72-'New Resources_Spec'!AT72","v":-161},{"$f":"+'New Resources'!AU72-'New Resources_Spec'!AU72","v":-128},{"$f":"+'New Resources'!AV72-'New Resources_Spec'!AV72","v":-187},{"$f":"+'New Resources'!AW72-'New Resources_Spec'!AW72","v":-148},{"$f":"+'New Resources'!AX72-'New Resources_Spec'!AX72","v":-220},{"$f":"+'New Resources'!AY72-'New Resources_Spec'!AY72","v":-176}]
[null,10242,"Lost River Elec Coop",{"$f":"+'New Resources'!D81-'New Resources_Spec'!D81","v":0},{"$f":"+'New Resources'!E81-'New Resources_Spec'!E81","v":0},{"$f":"+'New Resources'!F81-'New Resources_Spec'!F81","v":0},{"$f":"+'New Resources'!G81-'New Resources_Spec'!G81","v":0},{"$f":"+'New Resources'!H81-'New Resources_Spec'!H81","v":0},{"$f":"+'New Resources'!I81-'New Resources_Spec'!I81","v":0},{"$f":"+'New Resources'!J81-'New Resources_Spec'!J81","v":0},{"$f":"+'New Resources'!K81-'New Resources_Spec'!K81","v":0},{"$f":"+'New Resources'!L81-'New Resources_Spec'!L81","v":0},{"$f":"+'New Resources'!M81-'New Resources_Spec'!M81","v":0},{"$f":"+'New Resources'!N81-'New Resources_Spec'!N81","v":0},{"$f":"+'New Resources'!O81-'New Resources_Spec'!O81","v":0},{"$f":"+'New Resources'!P81-'New Resources_Spec'!P81","v":0},{"$f":"+'New Resources'!Q81-'New Resources_Spec'!Q81","v":0},{"$f":"+'New Resources'!R81-'New Resources_Spec'!R81","v":0},{"$f":"+'New Resources'!S81-'New Resources_Spec'!S81","v":0},{"$f":"+'New Resources'!T81-'New Resources_Spec'!T81","v":0},{"$f":"+'New Resources'!U81-'New Resources_Spec'!U81","v":0},{"$f":"+'New Resources'!V81-'New Resources_Spec'!V81","v":0},{"$f":"+'New Resources'!W81-'New Resources_Spec'!W81","v":0},{"$f":"+'New Resources'!X81-'New Resources_Spec'!X81","v":0},{"$f":"+'New Resources'!Y81-'New Resources_Spec'!Y81","v":0},{"$f":"+'New Resources'!Z81-'New Resources_Spec'!Z81","v":0},{"$f":"+'New Resources'!AA81-'New Resources_Spec'!AA81","v":0},{"$f":"+'New Resources'!AB81-'New Resources_Spec'!AB81","v":0},{"$f":"+'New Resources'!AC81-'New Resources_Spec'!AC81","v":0},{"$f":"+'New Resources'!AD81-'New Resources_Spec'!AD81","v":0},{"$f":"+'New Resources'!AE81-'New Resources_Spec'!AE81","v":0},{"$f":"+'New Resources'!AF81-'New Resources_Spec'!AF81","v":0},{"$f":"+'New Resources'!AG81-'New Resources_Spec'!AG81","v":0},{"$f":"+'New Resources'!AH81-'New Resources_Spec'!AH81","v":0},{"$f":"+'New Resources'!AI81-'New Resources_Spec'!AI81","v":0},{"$f":"+'New Resources'!AJ81-'New Resources_Spec'!AJ81","v":0},{"$f":"+'New Resources'!AK81-'New Resources_Spec'!AK81","v":0},{"$f":"+'New Resources'!AL81-'New Resources_Spec'!AL81","v":0},{"$f":"+'New Resources'!AM81-'New Resources_Spec'!AM81","v":0},{"$f":"+'New Resources'!AN81-'New Resources_Spec'!AN81","v":0},{"$f":"+'New Resources'!AO81-'New Resources_Spec'!AO81","v":0},{"$f":"+'New Resources'!AP81-'New Resources_Spec'!AP81","v":0},{"$f":"+'New Resources'!AQ81-'New Resources_Spec'!AQ81","v":0},{"$f":"+'New Resources'!AR81-'New Resources_Spec'!AR81","v":0},{"$f":"+'New Resources'!AS81-'New Resources_Spec'!AS81","v":0},{"$f":"+'New Resources'!AT81-'New Resources_Spec'!AT81","v":0},{"$f":"+'New Resources'!AU81-'New Resources_Spec'!AU81","v":0},{"$f":"+'New Resources'!AV81-'New Resources_Spec'!AV81","v":0},{"$f":"+'New Resources'!AW81-'New Resources_Spec'!AW81","v":0},{"$f":"+'New Resources'!AX81-'New Resources_Spec'!AX81","v":0},{"$f":"+'New Resources'!AY81-'New Resources_Spec'!AY81","v":0}]
[null,10278,"Northern Lights",{"$f":"+'New Resources'!D90-'New Resources_Spec'!D90","v":0},{"$f":"+'New Resources'!E90-'New Resources_Spec'!E90","v":0},{"$f":"+'New Resources'!F90-'New Resources_Spec'!F90","v":0},{"$f":"+'New Resources'!G90-'New Resources_Spec'!G90","v":0},{"$f":"+'New Resources'!H90-'New Resources_Spec'!H90","v":0},{"$f":"+'New Resources'!I90-'New Resources_Spec'!I90","v":0},{"$f":"+'New Resources'!J90-'New Resources_Spec'!J90","v":0},{"$f":"+'New Resources'!K90-'New Resources_Spec'!K90","v":0},{"$f":"+'New Resources'!L90-'New Resources_Spec'!L90","v":0},{"$f":"+'New Resources'!M90-'New Resources_Spec'!M90","v":0},{"$f":"+'New Resources'!N90-'New Resources_Spec'!N90","v":0},{"$f":"+'New Resources'!O90-'New Resources_Spec'!O90","v":0},{"$f":"+'New Resources'!P90-'New Resources_Spec'!P90","v":0},{"$f":"+'New Resources'!Q90-'New Resources_Spec'!Q90","v":0},{"$f":"+'New Resources'!R90-'New Resources_Spec'!R90","v":0},{"$f":"+'New Resources'!S90-'New Resources_Spec'!S90","v":0},{"$f":"+'New Resources'!T90-'New Resources_Spec'!T90","v":0},{"$f":"+'New Resources'!U90-'New Resources_Spec'!U90","v":0},{"$f":"+'New Resources'!V90-'New Resources_Spec'!V90","v":0},{"$f":"+'New Resources'!W90-'New Resources_Spec'!W90","v":0},{"$f":"+'New Resources'!X90-'New Resources_Spec'!X90","v":0},{"$f":"+'New Resources'!Y90-'New Resources_Spec'!Y90","v":0},{"$f":"+'New Resources'!Z90-'New Resources_Spec'!Z90","v":0},{"$f":"+'New Resources'!AA90-'New Resources_Spec'!AA90","v":0},{"$f":"+'New Resources'!AB90-'New Resources_Spec'!AB90","v":36.192326372025256},{"$f":"+'New Resources'!AC90-'New Resources_Spec'!AC90","v":26.138902379796018},{"$f":"+'New Resources'!AD90-'New Resources_Spec'!AD90","v":32.170956775133561},{"$f":"+'New Resources'!AE90-'New Resources_Spec'!AE90","v":28.233365711510441},{"$f":"+'New Resources'!AF90-'New Resources_Spec'!AF90","v":34.851869839728025},{"$f":"+'New Resources'!AG90-'New Resources_Spec'!AG90","v":27.479358912093247},{"$f":"+'New Resources'!AH90-'New Resources_Spec'!AH90","v":33.511413307430786},{"$f":"+'New Resources'!AI90-'New Resources_Spec'!AI90","v":28.819815444390482},{"$f":"+'New Resources'!AJ90-'New Resources_Spec'!AJ90","v":32.170956775133561},{"$f":"+'New Resources'!AK90-'New Resources_Spec'!AK90","v":24.128217581350171},{"$f":"+'New Resources'!AL90-'New Resources_Spec'!AL90","v":36.192326372025256},{"$f":"+'New Resources'!AM90-'New Resources_Spec'!AM90","v":26.05512384652744},{"$f":"+'New Resources'!AN90-'New Resources_Spec'!AN90","v":34.851869839728025},{"$f":"+'New Resources'!AO90-'New Resources_Spec'!AO90","v":25.468674113647403},{"$f":"+'New Resources'!AP90-'New Resources_Spec'!AP90","v":33.511413307430786},{"$f":"+'New Resources'!AQ90-'New Resources_Spec'!AQ90","v":28.819815444390482},{"$f":"+'New Resources'!AR90-'New Resources_Spec'!AR90","v":34.851869839728025},{"$f":"+'New Resources'!AS90-'New Resources_Spec'!AS90","v":25.468674113647403},{"$f":"+'New Resources'!AT90-'New Resources_Spec'!AT90","v":34.851869839728025},{"$f":"+'New Resources'!AU90-'New Resources_Spec'!AU90","v":27.479358912093247},{"$f":"+'New Resources'!AV90-'New Resources_Spec'!AV90","v":34.851869839728025},{"$f":"+'New Resources'!AW90-'New Resources_Spec'!AW90","v":27.479358912093247},{"$f":"+'New Resources'!AX90-'New Resources_Spec'!AX90","v":33.511413307430786},{"$f":"+'New Resources'!AY90-'New Resources_Spec'!AY90","v":26.809130645944631}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+'New Resources'!D99-'New Resources_Spec'!D99","v":0},{"$f":"+'New Resources'!E99-'New Resources_Spec'!E99","v":0},{"$f":"+'New Resources'!F99-'New Resources_Spec'!F99","v":0},{"$f":"+'New Resources'!G99-'New Resources_Spec'!G99","v":0},{"$f":"+'New Resources'!H99-'New Resources_Spec'!H99","v":0},{"$f":"+'New Resources'!I99-'New Resources_Spec'!I99","v":0},{"$f":"+'New Resources'!J99-'New Resources_Spec'!J99","v":0},{"$f":"+'New Resources'!K99-'New Resources_Spec'!K99","v":0},{"$f":"+'New Resources'!L99-'New Resources_Spec'!L99","v":0},{"$f":"+'New Resources'!M99-'New Resources_Spec'!M99","v":0},{"$f":"+'New Resources'!N99-'New Resources_Spec'!N99","v":0},{"$f":"+'New Resources'!O99-'New Resources_Spec'!O99","v":0},{"$f":"+'New Resources'!P99-'New Resources_Spec'!P99","v":0},{"$f":"+'New Resources'!Q99-'New Resources_Spec'!Q99","v":0},{"$f":"+'New Resources'!R99-'New Resources_Spec'!R99","v":0},{"$f":"+'New Resources'!S99-'New Resources_Spec'!S99","v":0},{"$f":"+'New Resources'!T99-'New Resources_Spec'!T99","v":0},{"$f":"+'New Resources'!U99-'New Resources_Spec'!U99","v":0},{"$f":"+'New Resources'!V99-'New Resources_Spec'!V99","v":0},{"$f":"+'New Resources'!W99-'New Resources_Spec'!W99","v":0},{"$f":"+'New Resources'!X99-'New Resources_Spec'!X99","v":0},{"$f":"+'New Resources'!Y99-'New Resources_Spec'!Y99","v":0},{"$f":"+'New Resources'!Z99-'New Resources_Spec'!Z99","v":0},{"$f":"+'New Resources'!AA99-'New Resources_Spec'!AA99","v":0},{"$f":"+'New Resources'!AB99-'New Resources_Spec'!AB99","v":0},{"$f":"+'New Resources'!AC99-'New Resources_Spec'!AC99","v":0},{"$f":"+'New Resources'!AD99-'New Resources_Spec'!AD99","v":0},{"$f":"+'New Resources'!AE99-'New Resources_Spec'!AE99","v":0},{"$f":"+'New Resources'!AF99-'New Resources_Spec'!AF99","v":0},{"$f":"+'New Resources'!AG99-'New Resources_Spec'!AG99","v":0},{"$f":"+'New Resources'!AH99-'New Resources_Spec'!AH99","v":0},{"$f":"+'New Resources'!AI99-'New Resources_Spec'!AI99","v":0},{"$f":"+'New Resources'!AJ99-'New Resources_Spec'!AJ99","v":0},{"$f":"+'New Resources'!AK99-'New Resources_Spec'!AK99","v":0},{"$f":"+'New Resources'!AL99-'New Resources_Spec'!AL99","v":0},{"$f":"+'New Resources'!AM99-'New Resources_Spec'!AM99","v":0},{"$f":"+'New Resources'!AN99-'New Resources_Spec'!AN99","v":0},{"$f":"+'New Resources'!AO99-'New Resources_Spec'!AO99","v":0},{"$f":"+'New Resources'!AP99-'New Resources_Spec'!AP99","v":0},{"$f":"+'New Resources'!AQ99-'New Resources_Spec'!AQ99","v":0},{"$f":"+'New Resources'!AR99-'New Resources_Spec'!AR99","v":0},{"$f":"+'New Resources'!AS99-'New Resources_Spec'!AS99","v":0},{"$f":"+'New Resources'!AT99-'New Resources_Spec'!AT99","v":0},{"$f":"+'New Resources'!AU99-'New Resources_Spec'!AU99","v":0},{"$f":"+'New Resources'!AV99-'New Resources_Spec'!AV99","v":0},{"$f":"+'New Resources'!AW99-'New Resources_Spec'!AW99","v":0},{"$f":"+'New Resources'!AX99-'New Resources_Spec'!AX99","v":0},{"$f":"+'New Resources'!AY99-'New Resources_Spec'!AY99","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+'New Resources'!D108-'New Resources_Spec'!D108","v":0},{"$f":"+'New Resources'!E108-'New Resources_Spec'!E108","v":0},{"$f":"+'New Resources'!F108-'New Resources_Spec'!F108","v":0},{"$f":"+'New Resources'!G108-'New Resources_Spec'!G108","v":0},{"$f":"+'New Resources'!H108-'New Resources_Spec'!H108","v":0},{"$f":"+'New Resources'!I108-'New Resources_Spec'!I108","v":0},{"$f":"+'New Resources'!J108-'New Resources_Spec'!J108","v":0},{"$f":"+'New Resources'!K108-'New Resources_Spec'!K108","v":0},{"$f":"+'New Resources'!L108-'New Resources_Spec'!L108","v":0},{"$f":"+'New Resources'!M108-'New Resources_Spec'!M108","v":0},{"$f":"+'New Resources'!N108-'New Resources_Spec'!N108","v":0},{"$f":"+'New Resources'!O108-'New Resources_Spec'!O108","v":0},{"$f":"+'New Resources'!P108-'New Resources_Spec'!P108","v":0},{"$f":"+'New Resources'!Q108-'New Resources_Spec'!Q108","v":0},{"$f":"+'New Resources'!R108-'New Resources_Spec'!R108","v":0},{"$f":"+'New Resources'!S108-'New Resources_Spec'!S108","v":0},{"$f":"+'New Resources'!T108-'New Resources_Spec'!T108","v":0},{"$f":"+'New Resources'!U108-'New Resources_Spec'!U108","v":0},{"$f":"+'New Resources'!V108-'New Resources_Spec'!V108","v":0},{"$f":"+'New Resources'!W108-'New Resources_Spec'!W108","v":0},{"$f":"+'New Resources'!X108-'New Resources_Spec'!X108","v":0},{"$f":"+'New Resources'!Y108-'New Resources_Spec'!Y108","v":0},{"$f":"+'New Resources'!Z108-'New Resources_Spec'!Z108","v":0},{"$f":"+'New Resources'!AA108-'New Resources_Spec'!AA108","v":0},{"$f":"+'New Resources'!AB108-'New Resources_Spec'!AB108","v":0},{"$f":"+'New Resources'!AC108-'New Resources_Spec'!AC108","v":0},{"$f":"+'New Resources'!AD108-'New Resources_Spec'!AD108","v":0},{"$f":"+'New Resources'!AE108-'New Resources_Spec'!AE108","v":0},{"$f":"+'New Resources'!AF108-'New Resources_Spec'!AF108","v":0},{"$f":"+'New Resources'!AG108-'New Resources_Spec'!AG108","v":0},{"$f":"+'New Resources'!AH108-'New Resources_Spec'!AH108","v":0},{"$f":"+'New Resources'!AI108-'New Resources_Spec'!AI108","v":0},{"$f":"+'New Resources'!AJ108-'New Resources_Spec'!AJ108","v":0},{"$f":"+'New Resources'!AK108-'New Resources_Spec'!AK108","v":0},{"$f":"+'New Resources'!AL108-'New Resources_Spec'!AL108","v":0},{"$f":"+'New Resources'!AM108-'New Resources_Spec'!AM108","v":0},{"$f":"+'New Resources'!AN108-'New Resources_Spec'!AN108","v":0},{"$f":"+'New Resources'!AO108-'New Resources_Spec'!AO108","v":0},{"$f":"+'New Resources'!AP108-'New Resources_Spec'!AP108","v":0},{"$f":"+'New Resources'!AQ108-'New Resources_Spec'!AQ108","v":0},{"$f":"+'New Resources'!AR108-'New Resources_Spec'!AR108","v":0},{"$f":"+'New Resources'!AS108-'New Resources_Spec'!AS108","v":0},{"$f":"+'New Resources'!AT108-'New Resources_Spec'!AT108","v":0},{"$f":"+'New Resources'!AU108-'New Resources_Spec'!AU108","v":0},{"$f":"+'New Resources'!AV108-'New Resources_Spec'!AV108","v":0},{"$f":"+'New Resources'!AW108-'New Resources_Spec'!AW108","v":0},{"$f":"+'New Resources'!AX108-'New Resources_Spec'!AX108","v":0},{"$f":"+'New Resources'!AY108-'New Resources_Spec'!AY108","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+'New Resources'!D117-'New Resources_Spec'!D117","v":0},{"$f":"+'New Resources'!E117-'New Resources_Spec'!E117","v":0},{"$f":"+'New Resources'!F117-'New Resources_Spec'!F117","v":0},{"$f":"+'New Resources'!G117-'New Resources_Spec'!G117","v":0},{"$f":"+'New Resources'!H117-'New Resources_Spec'!H117","v":0},{"$f":"+'New Resources'!I117-'New Resources_Spec'!I117","v":0},{"$f":"+'New Resources'!J117-'New Resources_Spec'!J117","v":0},{"$f":"+'New Resources'!K117-'New Resources_Spec'!K117","v":0},{"$f":"+'New Resources'!L117-'New Resources_Spec'!L117","v":0},{"$f":"+'New Resources'!M117-'New Resources_Spec'!M117","v":0},{"$f":"+'New Resources'!N117-'New Resources_Spec'!N117","v":0},{"$f":"+'New Resources'!O117-'New Resources_Spec'!O117","v":0},{"$f":"+'New Resources'!P117-'New Resources_Spec'!P117","v":0},{"$f":"+'New Resources'!Q117-'New Resources_Spec'!Q117","v":0},{"$f":"+'New Resources'!R117-'New Resources_Spec'!R117","v":0},{"$f":"+'New Resources'!S117-'New Resources_Spec'!S117","v":0},{"$f":"+'New Resources'!T117-'New Resources_Spec'!T117","v":0},{"$f":"+'New Resources'!U117-'New Resources_Spec'!U117","v":0},{"$f":"+'New Resources'!V117-'New Resources_Spec'!V117","v":0},{"$f":"+'New Resources'!W117-'New Resources_Spec'!W117","v":0},{"$f":"+'New Resources'!X117-'New Resources_Spec'!X117","v":0},{"$f":"+'New Resources'!Y117-'New Resources_Spec'!Y117","v":0},{"$f":"+'New Resources'!Z117-'New Resources_Spec'!Z117","v":0},{"$f":"+'New Resources'!AA117-'New Resources_Spec'!AA117","v":0},{"$f":"+'New Resources'!AB117-'New Resources_Spec'!AB117","v":0},{"$f":"+'New Resources'!AC117-'New Resources_Spec'!AC117","v":0},{"$f":"+'New Resources'!AD117-'New Resources_Spec'!AD117","v":0},{"$f":"+'New Resources'!AE117-'New Resources_Spec'!AE117","v":0},{"$f":"+'New Resources'!AF117-'New Resources_Spec'!AF117","v":0},{"$f":"+'New Resources'!AG117-'New Resources_Spec'!AG117","v":0},{"$f":"+'New Resources'!AH117-'New Resources_Spec'!AH117","v":0},{"$f":"+'New Resources'!AI117-'New Resources_Spec'!AI117","v":0},{"$f":"+'New Resources'!AJ117-'New Resources_Spec'!AJ117","v":0},{"$f":"+'New Resources'!AK117-'New Resources_Spec'!AK117","v":0},{"$f":"+'New Resources'!AL117-'New Resources_Spec'!AL117","v":0},{"$f":"+'New Resources'!AM117-'New Resources_Spec'!AM117","v":0},{"$f":"+'New Resources'!AN117-'New Resources_Spec'!AN117","v":0},{"$f":"+'New Resources'!AO117-'New Resources_Spec'!AO117","v":0},{"$f":"+'New Resources'!AP117-'New Resources_Spec'!AP117","v":0},{"$f":"+'New Resources'!AQ117-'New Resources_Spec'!AQ117","v":0},{"$f":"+'New Resources'!AR117-'New Resources_Spec'!AR117","v":0},{"$f":"+'New Resources'!AS117-'New Resources_Spec'!AS117","v":0},{"$f":"+'New Resources'!AT117-'New Resources_Spec'!AT117","v":0},{"$f":"+'New Resources'!AU117-'New Resources_Spec'!AU117","v":0},{"$f":"+'New Resources'!AV117-'New Resources_Spec'!AV117","v":0},{"$f":"+'New Resources'!AW117-'New Resources_Spec'!AW117","v":0},{"$f":"+'New Resources'!AX117-'New Resources_Spec'!AX117","v":0},{"$f":"+'New Resources'!AY117-'New Resources_Spec'!AY117","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+'New Resources'!D126-'New Resources_Spec'!D126","v":0},{"$f":"+'New Resources'!E126-'New Resources_Spec'!E126","v":0},{"$f":"+'New Resources'!F126-'New Resources_Spec'!F126","v":0},{"$f":"+'New Resources'!G126-'New Resources_Spec'!G126","v":0},{"$f":"+'New Resources'!H126-'New Resources_Spec'!H126","v":0},{"$f":"+'New Resources'!I126-'New Resources_Spec'!I126","v":0},{"$f":"+'New Resources'!J126-'New Resources_Spec'!J126","v":0},{"$f":"+'New Resources'!K126-'New Resources_Spec'!K126","v":0},{"$f":"+'New Resources'!L126-'New Resources_Spec'!L126","v":0},{"$f":"+'New Resources'!M126-'New Resources_Spec'!M126","v":0},{"$f":"+'New Resources'!N126-'New Resources_Spec'!N126","v":0},{"$f":"+'New Resources'!O126-'New Resources_Spec'!O126","v":0},{"$f":"+'New Resources'!P126-'New Resources_Spec'!P126","v":0},{"$f":"+'New Resources'!Q126-'New Resources_Spec'!Q126","v":0},{"$f":"+'New Resources'!R126-'New Resources_Spec'!R126","v":0},{"$f":"+'New Resources'!S126-'New Resources_Spec'!S126","v":0},{"$f":"+'New Resources'!T126-'New Resources_Spec'!T126","v":0},{"$f":"+'New Resources'!U126-'New Resources_Spec'!U126","v":0},{"$f":"+'New Resources'!V126-'New Resources_Spec'!V126","v":0},{"$f":"+'New Resources'!W126-'New Resources_Spec'!W126","v":0},{"$f":"+'New Resources'!X126-'New Resources_Spec'!X126","v":0},{"$f":"+'New Resources'!Y126-'New Resources_Spec'!Y126","v":0},{"$f":"+'New Resources'!Z126-'New Resources_Spec'!Z126","v":0},{"$f":"+'New Resources'!AA126-'New Resources_Spec'!AA126","v":0},{"$f":"+'New Resources'!AB126-'New Resources_Spec'!AB126","v":0},{"$f":"+'New Resources'!AC126-'New Resources_Spec'!AC126","v":0},{"$f":"+'New Resources'!AD126-'New Resources_Spec'!AD126","v":0},{"$f":"+'New Resources'!AE126-'New Resources_Spec'!AE126","v":0},{"$f":"+'New Resources'!AF126-'New Resources_Spec'!AF126","v":0},{"$f":"+'New Resources'!AG126-'New Resources_Spec'!AG126","v":0},{"$f":"+'New Resources'!AH126-'New Resources_Spec'!AH126","v":0},{"$f":"+'New Resources'!AI126-'New Resources_Spec'!AI126","v":0},{"$f":"+'New Resources'!AJ126-'New Resources_Spec'!AJ126","v":0},{"$f":"+'New Resources'!AK126-'New Resources_Spec'!AK126","v":0},{"$f":"+'New Resources'!AL126-'New Resources_Spec'!AL126","v":0},{"$f":"+'New Resources'!AM126-'New Resources_Spec'!AM126","v":0},{"$f":"+'New Resources'!AN126-'New Resources_Spec'!AN126","v":0},{"$f":"+'New Resources'!AO126-'New Resources_Spec'!AO126","v":0},{"$f":"+'New Resources'!AP126-'New Resources_Spec'!AP126","v":0},{"$f":"+'New Resources'!AQ126-'New Resources_Spec'!AQ126","v":0},{"$f":"+'New Resources'!AR126-'New Resources_Spec'!AR126","v":0},{"$f":"+'New Resources'!AS126-'New Resources_Spec'!AS126","v":0},{"$f":"+'New Resources'!AT126-'New Resources_Spec'!AT126","v":0},{"$f":"+'New Resources'!AU126-'New Resources_Spec'!AU126","v":0},{"$f":"+'New Resources'!AV126-'New Resources_Spec'!AV126","v":0},{"$f":"+'New Resources'!AW126-'New Resources_Spec'!AW126","v":0},{"$f":"+'New Resources'!AX126-'New Resources_Spec'!AX126","v":0},{"$f":"+'New Resources'!AY126-'New Resources_Spec'!AY126","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+'New Resources'!D135-'New Resources_Spec'!D135","v":0},{"$f":"+'New Resources'!E135-'New Resources_Spec'!E135","v":0},{"$f":"+'New Resources'!F135-'New Resources_Spec'!F135","v":0},{"$f":"+'New Resources'!G135-'New Resources_Spec'!G135","v":0},{"$f":"+'New Resources'!H135-'New Resources_Spec'!H135","v":0},{"$f":"+'New Resources'!I135-'New Resources_Spec'!I135","v":0},{"$f":"+'New Resources'!J135-'New Resources_Spec'!J135","v":0},{"$f":"+'New Resources'!K135-'New Resources_Spec'!K135","v":0},{"$f":"+'New Resources'!L135-'New Resources_Spec'!L135","v":0},{"$f":"+'New Resources'!M135-'New Resources_Spec'!M135","v":0},{"$f":"+'New Resources'!N135-'New Resources_Spec'!N135","v":0},{"$f":"+'New Resources'!O135-'New Resources_Spec'!O135","v":0},{"$f":"+'New Resources'!P135-'New Resources_Spec'!P135","v":0},{"$f":"+'New Resources'!Q135-'New Resources_Spec'!Q135","v":0},{"$f":"+'New Resources'!R135-'New Resources_Spec'!R135","v":0},{"$f":"+'New Resources'!S135-'New Resources_Spec'!S135","v":0},{"$f":"+'New Resources'!T135-'New Resources_Spec'!T135","v":0},{"$f":"+'New Resources'!U135-'New Resources_Spec'!U135","v":0},{"$f":"+'New Resources'!V135-'New Resources_Spec'!V135","v":0},{"$f":"+'New Resources'!W135-'New Resources_Spec'!W135","v":0},{"$f":"+'New Resources'!X135-'New Resources_Spec'!X135","v":0},{"$f":"+'New Resources'!Y135-'New Resources_Spec'!Y135","v":0},{"$f":"+'New Resources'!Z135-'New Resources_Spec'!Z135","v":0},{"$f":"+'New Resources'!AA135-'New Resources_Spec'!AA135","v":0},{"$f":"+'New Resources'!AB135-'New Resources_Spec'!AB135","v":1296},{"$f":"+'New Resources'!AC135-'New Resources_Spec'!AC135","v":936},{"$f":"+'New Resources'!AD135-'New Resources_Spec'!AD135","v":1152},{"$f":"+'New Resources'!AE135-'New Resources_Spec'!AE135","v":1011},{"$f":"+'New Resources'!AF135-'New Resources_Spec'!AF135","v":1248},{"$f":"+'New Resources'!AG135-'New Resources_Spec'!AG135","v":983.99999999999989},{"$f":"+'New Resources'!AH135-'New Resources_Spec'!AH135","v":1200},{"$f":"+'New Resources'!AI135-'New Resources_Spec'!AI135","v":1032},{"$f":"+'New Resources'!AJ135-'New Resources_Spec'!AJ135","v":1152},{"$f":"+'New Resources'!AK135-'New Resources_Spec'!AK135","v":864},{"$f":"+'New Resources'!AL135-'New Resources_Spec'!AL135","v":1296},{"$f":"+'New Resources'!AM135-'New Resources_Spec'!AM135","v":933},{"$f":"+'New Resources'!AN135-'New Resources_Spec'!AN135","v":1248},{"$f":"+'New Resources'!AO135-'New Resources_Spec'!AO135","v":911.99999999999989},{"$f":"+'New Resources'!AP135-'New Resources_Spec'!AP135","v":1200},{"$f":"+'New Resources'!AQ135-'New Resources_Spec'!AQ135","v":1032},{"$f":"+'New Resources'!AR135-'New Resources_Spec'!AR135","v":1248},{"$f":"+'New Resources'!AS135-'New Resources_Spec'!AS135","v":911.99999999999989},{"$f":"+'New Resources'!AT135-'New Resources_Spec'!AT135","v":1248},{"$f":"+'New Resources'!AU135-'New Resources_Spec'!AU135","v":983.99999999999989},{"$f":"+'New Resources'!AV135-'New Resources_Spec'!AV135","v":1248},{"$f":"+'New Resources'!AW135-'New Resources_Spec'!AW135","v":983.99999999999989},{"$f":"+'New Resources'!AX135-'New Resources_Spec'!AX135","v":1200},{"$f":"+'New Resources'!AY135-'New Resources_Spec'!AY135","v":959.99999999999989}]
[null,11680,"Weiser, City of",{"$f":"+'New Resources'!D136-'New Resources_Spec'!D136","v":0},{"$f":"+'New Resources'!E136-'New Resources_Spec'!E136","v":0},{"$f":"+'New Resources'!F136-'New Resources_Spec'!F136","v":0},{"$f":"+'New Resources'!G136-'New Resources_Spec'!G136","v":0},{"$f":"+'New Resources'!H136-'New Resources_Spec'!H136","v":0},{"$f":"+'New Resources'!I136-'New Resources_Spec'!I136","v":0},{"$f":"+'New Resources'!J136-'New Resources_Spec'!J136","v":0},{"$f":"+'New Resources'!K136-'New Resources_Spec'!K136","v":0},{"$f":"+'New Resources'!L136-'New Resources_Spec'!L136","v":0},{"$f":"+'New Resources'!M136-'New Resources_Spec'!M136","v":0},{"$f":"+'New Resources'!N136-'New Resources_Spec'!N136","v":0},{"$f":"+'New Resources'!O136-'New Resources_Spec'!O136","v":0},{"$f":"+'New Resources'!P136-'New Resources_Spec'!P136","v":0},{"$f":"+'New Resources'!Q136-'New Resources_Spec'!Q136","v":0},{"$f":"+'New Resources'!R136-'New Resources_Spec'!R136","v":0},{"$f":"+'New Resources'!S136-'New Resources_Spec'!S136","v":0},{"$f":"+'New Resources'!T136-'New Resources_Spec'!T136","v":0},{"$f":"+'New Resources'!U136-'New Resources_Spec'!U136","v":0},{"$f":"+'New Resources'!V136-'New Resources_Spec'!V136","v":0},{"$f":"+'New Resources'!W136-'New Resources_Spec'!W136","v":0},{"$f":"+'New Resources'!X136-'New Resources_Spec'!X136","v":0},{"$f":"+'New Resources'!Y136-'New Resources_Spec'!Y136","v":0},{"$f":"+'New Resources'!Z136-'New Resources_Spec'!Z136","v":0},{"$f":"+'New Resources'!AA136-'New Resources_Spec'!AA136","v":0},{"$f":"+'New Resources'!AB136-'New Resources_Spec'!AB136","v":0},{"$f":"+'New Resources'!AC136-'New Resources_Spec'!AC136","v":0},{"$f":"+'New Resources'!AD136-'New Resources_Spec'!AD136","v":0},{"$f":"+'New Resources'!AE136-'New Resources_Spec'!AE136","v":0},{"$f":"+'New Resources'!AF136-'New Resources_Spec'!AF136","v":0},{"$f":"+'New Resources'!AG136-'New Resources_Spec'!AG136","v":0},{"$f":"+'New Resources'!AH136-'New Resources_Spec'!AH136","v":0},{"$f":"+'New Resources'!AI136-'New Resources_Spec'!AI136","v":0},{"$f":"+'New Resources'!AJ136-'New Resources_Spec'!AJ136","v":0},{"$f":"+'New Resources'!AK136-'New Resources_Spec'!AK136","v":0},{"$f":"+'New Resources'!AL136-'New Resources_Spec'!AL136","v":0},{"$f":"+'New Resources'!AM136-'New Resources_Spec'!AM136","v":0},{"$f":"+'New Resources'!AN136-'New Resources_Spec'!AN136","v":0},{"$f":"+'New Resources'!AO136-'New Resources_Spec'!AO136","v":0},{"$f":"+'New Resources'!AP136-'New Resources_Spec'!AP136","v":0},{"$f":"+'New Resources'!AQ136-'New Resources_Spec'!AQ136","v":0},{"$f":"+'New Resources'!AR136-'New Resources_Spec'!AR136","v":0},{"$f":"+'New Resources'!AS136-'New Resources_Spec'!AS136","v":0},{"$f":"+'New Resources'!AT136-'New Resources_Spec'!AT136","v":0},{"$f":"+'New Resources'!AU136-'New Resources_Spec'!AU136","v":0},{"$f":"+'New Resources'!AV136-'New Resources_Spec'!AV136","v":0},{"$f":"+'New Resources'!AW136-'New Resources_Spec'!AW136","v":0},{"$f":"+'New Resources'!AX136-'New Resources_Spec'!AX136","v":0},{"$f":"+'New Resources'!AY136-'New Resources_Spec'!AY136","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+'New Resources'!D137-'New Resources_Spec'!D137","v":0},{"$f":"+'New Resources'!E137-'New Resources_Spec'!E137","v":0},{"$f":"+'New Resources'!F137-'New Resources_Spec'!F137","v":0},{"$f":"+'New Resources'!G137-'New Resources_Spec'!G137","v":0},{"$f":"+'New Resources'!H137-'New Resources_Spec'!H137","v":0},{"$f":"+'New Resources'!I137-'New Resources_Spec'!I137","v":0},{"$f":"+'New Resources'!J137-'New Resources_Spec'!J137","v":0},{"$f":"+'New Resources'!K137-'New Resources_Spec'!K137","v":0},{"$f":"+'New Resources'!L137-'New Resources_Spec'!L137","v":0},{"$f":"+'New Resources'!M137-'New Resources_Spec'!M137","v":0},{"$f":"+'New Resources'!N137-'New Resources_Spec'!N137","v":0},{"$f":"+'New Resources'!O137-'New Resources_Spec'!O137","v":0},{"$f":"+'New Resources'!P137-'New Resources_Spec'!P137","v":0},{"$f":"+'New Resources'!Q137-'New Resources_Spec'!Q137","v":0},{"$f":"+'New Resources'!R137-'New Resources_Spec'!R137","v":0},{"$f":"+'New Resources'!S137-'New Resources_Spec'!S137","v":0},{"$f":"+'New Resources'!T137-'New Resources_Spec'!T137","v":0},{"$f":"+'New Resources'!U137-'New Resources_Spec'!U137","v":0},{"$f":"+'New Resources'!V137-'New Resources_Spec'!V137","v":0},{"$f":"+'New Resources'!W137-'New Resources_Spec'!W137","v":0},{"$f":"+'New Resources'!X137-'New Resources_Spec'!X137","v":0},{"$f":"+'New Resources'!Y137-'New Resources_Spec'!Y137","v":0},{"$f":"+'New Resources'!Z137-'New Resources_Spec'!Z137","v":0},{"$f":"+'New Resources'!AA137-'New Resources_Spec'!AA137","v":0},{"$f":"+'New Resources'!AB137-'New Resources_Spec'!AB137","v":0},{"$f":"+'New Resources'!AC137-'New Resources_Spec'!AC137","v":0},{"$f":"+'New Resources'!AD137-'New Resources_Spec'!AD137","v":0},{"$f":"+'New Resources'!AE137-'New Resources_Spec'!AE137","v":0},{"$f":"+'New Resources'!AF137-'New Resources_Spec'!AF137","v":0},{"$f":"+'New Resources'!AG137-'New Resources_Spec'!AG137","v":0},{"$f":"+'New Resources'!AH137-'New Resources_Spec'!AH137","v":0},{"$f":"+'New Resources'!AI137-'New Resources_Spec'!AI137","v":0},{"$f":"+'New Resources'!AJ137-'New Resources_Spec'!AJ137","v":0},{"$f":"+'New Resources'!AK137-'New Resources_Spec'!AK137","v":0},{"$f":"+'New Resources'!AL137-'New Resources_Spec'!AL137","v":0},{"$f":"+'New Resources'!AM137-'New Resources_Spec'!AM137","v":0},{"$f":"+'New Resources'!AN137-'New Resources_Spec'!AN137","v":0},{"$f":"+'New Resources'!AO137-'New Resources_Spec'!AO137","v":0},{"$f":"+'New Resources'!AP137-'New Resources_Spec'!AP137","v":0},{"$f":"+'New Resources'!AQ137-'New Resources_Spec'!AQ137","v":0},{"$f":"+'New Resources'!AR137-'New Resources_Spec'!AR137","v":0},{"$f":"+'New Resources'!AS137-'New Resources_Spec'!AS137","v":0},{"$f":"+'New Resources'!AT137-'New Resources_Spec'!AT137","v":0},{"$f":"+'New Resources'!AU137-'New Resources_Spec'!AU137","v":0},{"$f":"+'New Resources'!AV137-'New Resources_Spec'!AV137","v":0},{"$f":"+'New Resources'!AW137-'New Resources_Spec'!AW137","v":0},{"$f":"+'New Resources'!AX137-'New Resources_Spec'!AX137","v":0},{"$f":"+'New Resources'!AY137-'New Resources_Spec'!AY137","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+'New Resources'!D138-'New Resources_Spec'!D138","v":51840},{"$f":"+'New Resources'!E138-'New Resources_Spec'!E138","v":37440},{"$f":"+'New Resources'!F138-'New Resources_Spec'!F138","v":48000},{"$f":"+'New Resources'!G138-'New Resources_Spec'!G138","v":38520},{"$f":"+'New Resources'!H138-'New Resources_Spec'!H138","v":48000},{"$f":"+'New Resources'!I138-'New Resources_Spec'!I138","v":41280},{"$f":"+'New Resources'!J138-'New Resources_Spec'!J138","v":49920},{"$f":"+'New Resources'!K138-'New Resources_Spec'!K138","v":39360},{"$f":"+'New Resources'!L138-'New Resources_Spec'!L138","v":48000},{"$f":"+'New Resources'!M138-'New Resources_Spec'!M138","v":35520},{"$f":"+'New Resources'!N138-'New Resources_Spec'!N138","v":49920},{"$f":"+'New Resources'!O138-'New Resources_Spec'!O138","v":39240},{"$f":"+'New Resources'!P138-'New Resources_Spec'!P138","v":49920},{"$f":"+'New Resources'!Q138-'New Resources_Spec'!Q138","v":36480},{"$f":"+'New Resources'!R138-'New Resources_Spec'!R138","v":48000},{"$f":"+'New Resources'!S138-'New Resources_Spec'!S138","v":41280},{"$f":"+'New Resources'!T138-'New Resources_Spec'!T138","v":49920},{"$f":"+'New Resources'!U138-'New Resources_Spec'!U138","v":36480},{"$f":"+'New Resources'!V138-'New Resources_Spec'!V138","v":49920},{"$f":"+'New Resources'!W138-'New Resources_Spec'!W138","v":39360},{"$f":"+'New Resources'!X138-'New Resources_Spec'!X138","v":49920},{"$f":"+'New Resources'!Y138-'New Resources_Spec'!Y138","v":39360},{"$f":"+'New Resources'!Z138-'New Resources_Spec'!Z138","v":48000},{"$f":"+'New Resources'!AA138-'New Resources_Spec'!AA138","v":38399.999999999993},{"$f":"+'New Resources'!AB138-'New Resources_Spec'!AB138","v":51840},{"$f":"+'New Resources'!AC138-'New Resources_Spec'!AC138","v":37440},{"$f":"+'New Resources'!AD138-'New Resources_Spec'!AD138","v":46080},{"$f":"+'New Resources'!AE138-'New Resources_Spec'!AE138","v":40440},{"$f":"+'New Resources'!AF138-'New Resources_Spec'!AF138","v":49920.000000000007},{"$f":"+'New Resources'!AG138-'New Resources_Spec'!AG138","v":39360.000000000007},{"$f":"+'New Resources'!AH138-'New Resources_Spec'!AH138","v":48000},{"$f":"+'New Resources'!AI138-'New Resources_Spec'!AI138","v":41280},{"$f":"+'New Resources'!AJ138-'New Resources_Spec'!AJ138","v":46080},{"$f":"+'New Resources'!AK138-'New Resources_Spec'!AK138","v":34560.000000000007},{"$f":"+'New Resources'!AL138-'New Resources_Spec'!AL138","v":51840},{"$f":"+'New Resources'!AM138-'New Resources_Spec'!AM138","v":37320},{"$f":"+'New Resources'!AN138-'New Resources_Spec'!AN138","v":49920.000000000007},{"$f":"+'New Resources'!AO138-'New Resources_Spec'!AO138","v":36480},{"$f":"+'New Resources'!AP138-'New Resources_Spec'!AP138","v":48000},{"$f":"+'New Resources'!AQ138-'New Resources_Spec'!AQ138","v":41280},{"$f":"+'New Resources'!AR138-'New Resources_Spec'!AR138","v":49920.000000000007},{"$f":"+'New Resources'!AS138-'New Resources_Spec'!AS138","v":36480},{"$f":"+'New Resources'!AT138-'New Resources_Spec'!AT138","v":49920.000000000007},{"$f":"+'New Resources'!AU138-'New Resources_Spec'!AU138","v":39360.000000000007},{"$f":"+'New Resources'!AV138-'New Resources_Spec'!AV138","v":49920.000000000007},{"$f":"+'New Resources'!AW138-'New Resources_Spec'!AW138","v":39360.000000000007},{"$f":"+'New Resources'!AX138-'New Resources_Spec'!AX138","v":48000},{"$f":"+'New Resources'!AY138-'New Resources_Spec'!AY138","v":38400.000000000007}]

{"sheet":"New Resources","index":25,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Resources (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!D4-Tier2!D4-T2Remarketing!D4,0),MAX(AboveHWM!D4-'PNGC T2 Allocation'!D4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!E4-Tier2!E4-T2Remarketing!E4,0),MAX(AboveHWM!E4-'PNGC T2 Allocation'!E4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!F4-Tier2!F4-T2Remarketing!F4,0),MAX(AboveHWM!F4-'PNGC T2 Allocation'!F4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!G4-Tier2!G4-T2Remarketing!G4,0),MAX(AboveHWM!G4-'PNGC T2 Allocation'!G4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!H4-Tier2!H4-T2Remarketing!H4,0),MAX(AboveHWM!H4-'PNGC T2 Allocation'!H4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!I4-Tier2!I4-T2Remarketing!I4,0),MAX(AboveHWM!I4-'PNGC T2 Allocation'!I4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!J4-Tier2!J4-T2Remarketing!J4,0),MAX(AboveHWM!J4-'PNGC T2 Allocation'!J4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!K4-Tier2!K4-T2Remarketing!K4,0),MAX(AboveHWM!K4-'PNGC T2 Allocation'!K4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!L4-Tier2!L4-T2Remarketing!L4,0),MAX(AboveHWM!L4-'PNGC T2 Allocation'!L4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!M4-Tier2!M4-T2Remarketing!M4,0),MAX(AboveHWM!M4-'PNGC T2 Allocation'!M4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!N4-Tier2!N4-T2Remarketing!N4,0),MAX(AboveHWM!N4-'PNGC T2 Allocation'!N4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!O4-Tier2!O4-T2Remarketing!O4,0),MAX(AboveHWM!O4-'PNGC T2 Allocation'!O4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!P4-Tier2!P4-T2Remarketing!P4,0),MAX(AboveHWM!P4-'PNGC T2 Allocation'!P4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!Q4-Tier2!Q4-T2Remarketing!Q4,0),MAX(AboveHWM!Q4-'PNGC T2 Allocation'!Q4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!R4-Tier2!R4-T2Remarketing!R4,0),MAX(AboveHWM!R4-'PNGC T2 Allocation'!R4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!S4-Tier2!S4-T2Remarketing!S4,0),MAX(AboveHWM!S4-'PNGC T2 Allocation'!S4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!T4-Tier2!T4-T2Remarketing!T4,0),MAX(AboveHWM!T4-'PNGC T2 Allocation'!T4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!U4-Tier2!U4-T2Remarketing!U4,0),MAX(AboveHWM!U4-'PNGC T2 Allocation'!U4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!V4-Tier2!V4-T2Remarketing!V4,0),MAX(AboveHWM!V4-'PNGC T2 Allocation'!V4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!W4-Tier2!W4-T2Remarketing!W4,0),MAX(AboveHWM!W4-'PNGC T2 Allocation'!W4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!X4-Tier2!X4-T2Remarketing!X4,0),MAX(AboveHWM!X4-'PNGC T2 Allocation'!X4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!Y4-Tier2!Y4-T2Remarketing!Y4,0),MAX(AboveHWM!Y4-'PNGC T2 Allocation'!Y4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!Z4-Tier2!Z4-T2Remarketing!Z4,0),MAX(AboveHWM!Z4-'PNGC T2 Allocation'!Z4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AA4-Tier2!AA4-T2Remarketing!AA4,0),MAX(AboveHWM!AA4-'PNGC T2 Allocation'!AA4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AB4-Tier2!AB4-T2Remarketing!AB4,0),MAX(AboveHWM!AB4-'PNGC T2 Allocation'!AB4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AC4-Tier2!AC4-T2Remarketing!AC4,0),MAX(AboveHWM!AC4-'PNGC T2 Allocation'!AC4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AD4-Tier2!AD4-T2Remarketing!AD4,0),MAX(AboveHWM!AD4-'PNGC T2 Allocation'!AD4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AE4-Tier2!AE4-T2Remarketing!AE4,0),MAX(AboveHWM!AE4-'PNGC T2 Allocation'!AE4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AF4-Tier2!AF4-T2Remarketing!AF4,0),MAX(AboveHWM!AF4-'PNGC T2 Allocation'!AF4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AG4-Tier2!AG4-T2Remarketing!AG4,0),MAX(AboveHWM!AG4-'PNGC T2 Allocation'!AG4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AH4-Tier2!AH4-T2Remarketing!AH4,0),MAX(AboveHWM!AH4-'PNGC T2 Allocation'!AH4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AI4-Tier2!AI4-T2Remarketing!AI4,0),MAX(AboveHWM!AI4-'PNGC T2 Allocation'!AI4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AJ4-Tier2!AJ4-T2Remarketing!AJ4,0),MAX(AboveHWM!AJ4-'PNGC T2 Allocation'!AJ4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AK4-Tier2!AK4-T2Remarketing!AK4,0),MAX(AboveHWM!AK4-'PNGC T2 Allocation'!AK4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AL4-Tier2!AL4-T2Remarketing!AL4,0),MAX(AboveHWM!AL4-'PNGC T2 Allocation'!AL4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AM4-Tier2!AM4-T2Remarketing!AM4,0),MAX(AboveHWM!AM4-'PNGC T2 Allocation'!AM4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AN4-Tier2!AN4-T2Remarketing!AN4,0),MAX(AboveHWM!AN4-'PNGC T2 Allocation'!AN4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AO4-Tier2!AO4-T2Remarketing!AO4,0),MAX(AboveHWM!AO4-'PNGC T2 Allocation'!AO4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AP4-Tier2!AP4-T2Remarketing!AP4,0),MAX(AboveHWM!AP4-'PNGC T2 Allocation'!AP4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AQ4-Tier2!AQ4-T2Remarketing!AQ4,0),MAX(AboveHWM!AQ4-'PNGC T2 Allocation'!AQ4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AR4-Tier2!AR4-T2Remarketing!AR4,0),MAX(AboveHWM!AR4-'PNGC T2 Allocation'!AR4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AS4-Tier2!AS4-T2Remarketing!AS4,0),MAX(AboveHWM!AS4-'PNGC T2 Allocation'!AS4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AT4-Tier2!AT4-T2Remarketing!AT4,0),MAX(AboveHWM!AT4-'PNGC T2 Allocation'!AT4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AU4-Tier2!AU4-T2Remarketing!AU4,0),MAX(AboveHWM!AU4-'PNGC T2 Allocation'!AU4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AV4-Tier2!AV4-T2Remarketing!AV4,0),MAX(AboveHWM!AV4-'PNGC T2 Allocation'!AV4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AW4-Tier2!AW4-T2Remarketing!AW4,0),MAX(AboveHWM!AW4-'PNGC T2 Allocation'!AW4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AX4-Tier2!AX4-T2Remarketing!AX4,0),MAX(AboveHWM!AX4-'PNGC T2 Allocation'!AX4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AY4-Tier2!AY4-T2Remarketing!AY4,0),MAX(AboveHWM!AY4-'PNGC T2 Allocation'!AY4,0))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!D5-Tier2!D5-T2Remarketing!D5,0),MAX(AboveHWM!D5-'PNGC T2 Allocation'!D5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!E5-Tier2!E5-T2Remarketing!E5,0),MAX(AboveHWM!E5-'PNGC T2 Allocation'!E5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!F5-Tier2!F5-T2Remarketing!F5,0),MAX(AboveHWM!F5-'PNGC T2 Allocation'!F5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!G5-Tier2!G5-T2Remarketing!G5,0),MAX(AboveHWM!G5-'PNGC T2 Allocation'!G5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!H5-Tier2!H5-T2Remarketing!H5,0),MAX(AboveHWM!H5-'PNGC T2 Allocation'!H5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!I5-Tier2!I5-T2Remarketing!I5,0),MAX(AboveHWM!I5-'PNGC T2 Allocation'!I5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!J5-Tier2!J5-T2Remarketing!J5,0),MAX(AboveHWM!J5-'PNGC T2 Allocation'!J5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!K5-Tier2!K5-T2Remarketing!K5,0),MAX(AboveHWM!K5-'PNGC T2 Allocation'!K5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!L5-Tier2!L5-T2Remarketing!L5,0),MAX(AboveHWM!L5-'PNGC T2 Allocation'!L5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!M5-Tier2!M5-T2Remarketing!M5,0),MAX(AboveHWM!M5-'PNGC T2 Allocation'!M5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!N5-Tier2!N5-T2Remarketing!N5,0),MAX(AboveHWM!N5-'PNGC T2 Allocation'!N5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!O5-Tier2!O5-T2Remarketing!O5,0),MAX(AboveHWM!O5-'PNGC T2 Allocation'!O5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!P5-Tier2!P5-T2Remarketing!P5,0),MAX(AboveHWM!P5-'PNGC T2 Allocation'!P5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!Q5-Tier2!Q5-T2Remarketing!Q5,0),MAX(AboveHWM!Q5-'PNGC T2 Allocation'!Q5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!R5-Tier2!R5-T2Remarketing!R5,0),MAX(AboveHWM!R5-'PNGC T2 Allocation'!R5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!S5-Tier2!S5-T2Remarketing!S5,0),MAX(AboveHWM!S5-'PNGC T2 Allocation'!S5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!T5-Tier2!T5-T2Remarketing!T5,0),MAX(AboveHWM!T5-'PNGC T2 Allocation'!T5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!U5-Tier2!U5-T2Remarketing!U5,0),MAX(AboveHWM!U5-'PNGC T2 Allocation'!U5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!V5-Tier2!V5-T2Remarketing!V5,0),MAX(AboveHWM!V5-'PNGC T2 Allocation'!V5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!W5-Tier2!W5-T2Remarketing!W5,0),MAX(AboveHWM!W5-'PNGC T2 Allocation'!W5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!X5-Tier2!X5-T2Remarketing!X5,0),MAX(AboveHWM!X5-'PNGC T2 Allocation'!X5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!Y5-Tier2!Y5-T2Remarketing!Y5,0),MAX(AboveHWM!Y5-'PNGC T2 Allocation'!Y5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!Z5-Tier2!Z5-T2Remarketing!Z5,0),MAX(AboveHWM!Z5-'PNGC T2 Allocation'!Z5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AA5-Tier2!AA5-T2Remarketing!AA5,0),MAX(AboveHWM!AA5-'PNGC T2 Allocation'!AA5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AB5-Tier2!AB5-T2Remarketing!AB5,0),MAX(AboveHWM!AB5-'PNGC T2 Allocation'!AB5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AC5-Tier2!AC5-T2Remarketing!AC5,0),MAX(AboveHWM!AC5-'PNGC T2 Allocation'!AC5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AD5-Tier2!AD5-T2Remarketing!AD5,0),MAX(AboveHWM!AD5-'PNGC T2 Allocation'!AD5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AE5-Tier2!AE5-T2Remarketing!AE5,0),MAX(AboveHWM!AE5-'PNGC T2 Allocation'!AE5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AF5-Tier2!AF5-T2Remarketing!AF5,0),MAX(AboveHWM!AF5-'PNGC T2 Allocation'!AF5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AG5-Tier2!AG5-T2Remarketing!AG5,0),MAX(AboveHWM!AG5-'PNGC T2 Allocation'!AG5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AH5-Tier2!AH5-T2Remarketing!AH5,0),MAX(AboveHWM!AH5-'PNGC T2 Allocation'!AH5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AI5-Tier2!AI5-T2Remarketing!AI5,0),MAX(AboveHWM!AI5-'PNGC T2 Allocation'!AI5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AJ5-Tier2!AJ5-T2Remarketing!AJ5,0),MAX(AboveHWM!AJ5-'PNGC T2 Allocation'!AJ5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AK5-Tier2!AK5-T2Remarketing!AK5,0),MAX(AboveHWM!AK5-'PNGC T2 Allocation'!AK5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AL5-Tier2!AL5-T2Remarketing!AL5,0),MAX(AboveHWM!AL5-'PNGC T2 Allocation'!AL5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AM5-Tier2!AM5-T2Remarketing!AM5,0),MAX(AboveHWM!AM5-'PNGC T2 Allocation'!AM5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AN5-Tier2!AN5-T2Remarketing!AN5,0),MAX(AboveHWM!AN5-'PNGC T2 Allocation'!AN5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AO5-Tier2!AO5-T2Remarketing!AO5,0),MAX(AboveHWM!AO5-'PNGC T2 Allocation'!AO5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AP5-Tier2!AP5-T2Remarketing!AP5,0),MAX(AboveHWM!AP5-'PNGC T2 Allocation'!AP5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AQ5-Tier2!AQ5-T2Remarketing!AQ5,0),MAX(AboveHWM!AQ5-'PNGC T2 Allocation'!AQ5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AR5-Tier2!AR5-T2Remarketing!AR5,0),MAX(AboveHWM!AR5-'PNGC T2 Allocation'!AR5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AS5-Tier2!AS5-T2Remarketing!AS5,0),MAX(AboveHWM!AS5-'PNGC T2 Allocation'!AS5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AT5-Tier2!AT5-T2Remarketing!AT5,0),MAX(AboveHWM!AT5-'PNGC T2 Allocation'!AT5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AU5-Tier2!AU5-T2Remarketing!AU5,0),MAX(AboveHWM!AU5-'PNGC T2 Allocation'!AU5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AV5-Tier2!AV5-T2Remarketing!AV5,0),MAX(AboveHWM!AV5-'PNGC T2 Allocation'!AV5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AW5-Tier2!AW5-T2Remarketing!AW5,0),MAX(AboveHWM!AW5-'PNGC T2 Allocation'!AW5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AX5-Tier2!AX5-T2Remarketing!AX5,0),MAX(AboveHWM!AX5-'PNGC T2 Allocation'!AX5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AY5-Tier2!AY5-T2Remarketing!AY5,0),MAX(AboveHWM!AY5-'PNGC T2 Allocation'!AY5,0))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!D6-Tier2!D6-T2Remarketing!D6,0),MAX(AboveHWM!D6-'PNGC T2 Allocation'!D6,0))","v":2356.56},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!E6-Tier2!E6-T2Remarketing!E6,0),MAX(AboveHWM!E6-'PNGC T2 Allocation'!E6,0))","v":1701.96},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!F6-Tier2!F6-T2Remarketing!F6,0),MAX(AboveHWM!F6-'PNGC T2 Allocation'!F6,0))","v":2182},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!G6-Tier2!G6-T2Remarketing!G6,0),MAX(AboveHWM!G6-'PNGC T2 Allocation'!G6,0))","v":1751.0550000000001},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!H6-Tier2!H6-T2Remarketing!H6,0),MAX(AboveHWM!H6-'PNGC T2 Allocation'!H6,0))","v":2182},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!I6-Tier2!I6-T2Remarketing!I6,0),MAX(AboveHWM!I6-'PNGC T2 Allocation'!I6,0))","v":1876.52},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!J6-Tier2!J6-T2Remarketing!J6,0),MAX(AboveHWM!J6-'PNGC T2 Allocation'!J6,0))","v":2269.2800000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!K6-Tier2!K6-T2Remarketing!K6,0),MAX(AboveHWM!K6-'PNGC T2 Allocation'!K6,0))","v":1789.24},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!L6-Tier2!L6-T2Remarketing!L6,0),MAX(AboveHWM!L6-'PNGC T2 Allocation'!L6,0))","v":2182},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!M6-Tier2!M6-T2Remarketing!M6,0),MAX(AboveHWM!M6-'PNGC T2 Allocation'!M6,0))","v":1614.68},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!N6-Tier2!N6-T2Remarketing!N6,0),MAX(AboveHWM!N6-'PNGC T2 Allocation'!N6,0))","v":2269.2800000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!O6-Tier2!O6-T2Remarketing!O6,0),MAX(AboveHWM!O6-'PNGC T2 Allocation'!O6,0))","v":1783.7850000000001},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!P6-Tier2!P6-T2Remarketing!P6,0),MAX(AboveHWM!P6-'PNGC T2 Allocation'!P6,0))","v":2269.2800000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!Q6-Tier2!Q6-T2Remarketing!Q6,0),MAX(AboveHWM!Q6-'PNGC T2 Allocation'!Q6,0))","v":1658.32},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!R6-Tier2!R6-T2Remarketing!R6,0),MAX(AboveHWM!R6-'PNGC T2 Allocation'!R6,0))","v":2182},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!S6-Tier2!S6-T2Remarketing!S6,0),MAX(AboveHWM!S6-'PNGC T2 Allocation'!S6,0))","v":1876.52},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!T6-Tier2!T6-T2Remarketing!T6,0),MAX(AboveHWM!T6-'PNGC T2 Allocation'!T6,0))","v":2269.2800000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!U6-Tier2!U6-T2Remarketing!U6,0),MAX(AboveHWM!U6-'PNGC T2 Allocation'!U6,0))","v":1658.32},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!V6-Tier2!V6-T2Remarketing!V6,0),MAX(AboveHWM!V6-'PNGC T2 Allocation'!V6,0))","v":2269.2800000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!W6-Tier2!W6-T2Remarketing!W6,0),MAX(AboveHWM!W6-'PNGC T2 Allocation'!W6,0))","v":1789.24},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!X6-Tier2!X6-T2Remarketing!X6,0),MAX(AboveHWM!X6-'PNGC T2 Allocation'!X6,0))","v":2269.2800000000002},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!Y6-Tier2!Y6-T2Remarketing!Y6,0),MAX(AboveHWM!Y6-'PNGC T2 Allocation'!Y6,0))","v":1789.24},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!Z6-Tier2!Z6-T2Remarketing!Z6,0),MAX(AboveHWM!Z6-'PNGC T2 Allocation'!Z6,0))","v":2182},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AA6-Tier2!AA6-T2Remarketing!AA6,0),MAX(AboveHWM!AA6-'PNGC T2 Allocation'!AA6,0))","v":1745.6},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AB6-Tier2!AB6-T2Remarketing!AB6,0),MAX(AboveHWM!AB6-'PNGC T2 Allocation'!AB6,0))","v":2724.192},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AC6-Tier2!AC6-T2Remarketing!AC6,0),MAX(AboveHWM!AC6-'PNGC T2 Allocation'!AC6,0))","v":1967.472},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AD6-Tier2!AD6-T2Remarketing!AD6,0),MAX(AboveHWM!AD6-'PNGC T2 Allocation'!AD6,0))","v":2421.5039999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AE6-Tier2!AE6-T2Remarketing!AE6,0),MAX(AboveHWM!AE6-'PNGC T2 Allocation'!AE6,0))","v":2125.1219999999998},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AF6-Tier2!AF6-T2Remarketing!AF6,0),MAX(AboveHWM!AF6-'PNGC T2 Allocation'!AF6,0))","v":2623.2959999999998},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AG6-Tier2!AG6-T2Remarketing!AG6,0),MAX(AboveHWM!AG6-'PNGC T2 Allocation'!AG6,0))","v":2068.3679999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AH6-Tier2!AH6-T2Remarketing!AH6,0),MAX(AboveHWM!AH6-'PNGC T2 Allocation'!AH6,0))","v":2522.4},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AI6-Tier2!AI6-T2Remarketing!AI6,0),MAX(AboveHWM!AI6-'PNGC T2 Allocation'!AI6,0))","v":2169.2640000000001},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AJ6-Tier2!AJ6-T2Remarketing!AJ6,0),MAX(AboveHWM!AJ6-'PNGC T2 Allocation'!AJ6,0))","v":2421.5039999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AK6-Tier2!AK6-T2Remarketing!AK6,0),MAX(AboveHWM!AK6-'PNGC T2 Allocation'!AK6,0))","v":1816.1279999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AL6-Tier2!AL6-T2Remarketing!AL6,0),MAX(AboveHWM!AL6-'PNGC T2 Allocation'!AL6,0))","v":2724.192},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AM6-Tier2!AM6-T2Remarketing!AM6,0),MAX(AboveHWM!AM6-'PNGC T2 Allocation'!AM6,0))","v":1961.1659999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AN6-Tier2!AN6-T2Remarketing!AN6,0),MAX(AboveHWM!AN6-'PNGC T2 Allocation'!AN6,0))","v":2623.2959999999998},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AO6-Tier2!AO6-T2Remarketing!AO6,0),MAX(AboveHWM!AO6-'PNGC T2 Allocation'!AO6,0))","v":1917.0240000000001},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AP6-Tier2!AP6-T2Remarketing!AP6,0),MAX(AboveHWM!AP6-'PNGC T2 Allocation'!AP6,0))","v":2522.4},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AQ6-Tier2!AQ6-T2Remarketing!AQ6,0),MAX(AboveHWM!AQ6-'PNGC T2 Allocation'!AQ6,0))","v":2169.2640000000001},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AR6-Tier2!AR6-T2Remarketing!AR6,0),MAX(AboveHWM!AR6-'PNGC T2 Allocation'!AR6,0))","v":2623.2959999999998},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AS6-Tier2!AS6-T2Remarketing!AS6,0),MAX(AboveHWM!AS6-'PNGC T2 Allocation'!AS6,0))","v":1917.0240000000001},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AT6-Tier2!AT6-T2Remarketing!AT6,0),MAX(AboveHWM!AT6-'PNGC T2 Allocation'!AT6,0))","v":2623.2959999999998},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AU6-Tier2!AU6-T2Remarketing!AU6,0),MAX(AboveHWM!AU6-'PNGC T2 Allocation'!AU6,0))","v":2068.3679999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AV6-Tier2!AV6-T2Remarketing!AV6,0),MAX(AboveHWM!AV6-'PNGC T2 Allocation'!AV6,0))","v":2623.2959999999998},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AW6-Tier2!AW6-T2Remarketing!AW6,0),MAX(AboveHWM!AW6-'PNGC T2 Allocation'!AW6,0))","v":2068.3679999999999},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AX6-Tier2!AX6-T2Remarketing!AX6,0),MAX(AboveHWM!AX6-'PNGC T2 Allocation'!AX6,0))","v":2522.4},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AY6-Tier2!AY6-T2Remarketing!AY6,0),MAX(AboveHWM!AY6-'PNGC T2 Allocation'!AY6,0))","v":2017.92}]
[null,10025,"Benton REA",{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!D7-Tier2!D7-T2Remarketing!D7,0),MAX(AboveHWM!D7-'PNGC T2 Allocation'!D7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!E7-Tier2!E7-T2Remarketing!E7,0),MAX(AboveHWM!E7-'PNGC T2 Allocation'!E7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!F7-Tier2!F7-T2Remarketing!F7,0),MAX(AboveHWM!F7-'PNGC T2 Allocation'!F7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!G7-Tier2!G7-T2Remarketing!G7,0),MAX(AboveHWM!G7-'PNGC T2 Allocation'!G7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!H7-Tier2!H7-T2Remarketing!H7,0),MAX(AboveHWM!H7-'PNGC T2 Allocation'!H7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!I7-Tier2!I7-T2Remarketing!I7,0),MAX(AboveHWM!I7-'PNGC T2 Allocation'!I7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!J7-Tier2!J7-T2Remarketing!J7,0),MAX(AboveHWM!J7-'PNGC T2 Allocation'!J7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!K7-Tier2!K7-T2Remarketing!K7,0),MAX(AboveHWM!K7-'PNGC T2 Allocation'!K7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!L7-Tier2!L7-T2Remarketing!L7,0),MAX(AboveHWM!L7-'PNGC T2 Allocation'!L7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!M7-Tier2!M7-T2Remarketing!M7,0),MAX(AboveHWM!M7-'PNGC T2 Allocation'!M7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!N7-Tier2!N7-T2Remarketing!N7,0),MAX(AboveHWM!N7-'PNGC T2 Allocation'!N7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!O7-Tier2!O7-T2Remarketing!O7,0),MAX(AboveHWM!O7-'PNGC T2 Allocation'!O7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!P7-Tier2!P7-T2Remarketing!P7,0),MAX(AboveHWM!P7-'PNGC T2 Allocation'!P7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!Q7-Tier2!Q7-T2Remarketing!Q7,0),MAX(AboveHWM!Q7-'PNGC T2 Allocation'!Q7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!R7-Tier2!R7-T2Remarketing!R7,0),MAX(AboveHWM!R7-'PNGC T2 Allocation'!R7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!S7-Tier2!S7-T2Remarketing!S7,0),MAX(AboveHWM!S7-'PNGC T2 Allocation'!S7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!T7-Tier2!T7-T2Remarketing!T7,0),MAX(AboveHWM!T7-'PNGC T2 Allocation'!T7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!U7-Tier2!U7-T2Remarketing!U7,0),MAX(AboveHWM!U7-'PNGC T2 Allocation'!U7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!V7-Tier2!V7-T2Remarketing!V7,0),MAX(AboveHWM!V7-'PNGC T2 Allocation'!V7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!W7-Tier2!W7-T2Remarketing!W7,0),MAX(AboveHWM!W7-'PNGC T2 Allocation'!W7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!X7-Tier2!X7-T2Remarketing!X7,0),MAX(AboveHWM!X7-'PNGC T2 Allocation'!X7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!Y7-Tier2!Y7-T2Remarketing!Y7,0),MAX(AboveHWM!Y7-'PNGC T2 Allocation'!Y7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!Z7-Tier2!Z7-T2Remarketing!Z7,0),MAX(AboveHWM!Z7-'PNGC T2 Allocation'!Z7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AA7-Tier2!AA7-T2Remarketing!AA7,0),MAX(AboveHWM!AA7-'PNGC T2 Allocation'!AA7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AB7-Tier2!AB7-T2Remarketing!AB7,0),MAX(AboveHWM!AB7-'PNGC T2 Allocation'!AB7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AC7-Tier2!AC7-T2Remarketing!AC7,0),MAX(AboveHWM!AC7-'PNGC T2 Allocation'!AC7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AD7-Tier2!AD7-T2Remarketing!AD7,0),MAX(AboveHWM!AD7-'PNGC T2 Allocation'!AD7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AE7-Tier2!AE7-T2Remarketing!AE7,0),MAX(AboveHWM!AE7-'PNGC T2 Allocation'!AE7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AF7-Tier2!AF7-T2Remarketing!AF7,0),MAX(AboveHWM!AF7-'PNGC T2 Allocation'!AF7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AG7-Tier2!AG7-T2Remarketing!AG7,0),MAX(AboveHWM!AG7-'PNGC T2 Allocation'!AG7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AH7-Tier2!AH7-T2Remarketing!AH7,0),MAX(AboveHWM!AH7-'PNGC T2 Allocation'!AH7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AI7-Tier2!AI7-T2Remarketing!AI7,0),MAX(AboveHWM!AI7-'PNGC T2 Allocation'!AI7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AJ7-Tier2!AJ7-T2Remarketing!AJ7,0),MAX(AboveHWM!AJ7-'PNGC T2 Allocation'!AJ7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AK7-Tier2!AK7-T2Remarketing!AK7,0),MAX(AboveHWM!AK7-'PNGC T2 Allocation'!AK7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AL7-Tier2!AL7-T2Remarketing!AL7,0),MAX(AboveHWM!AL7-'PNGC T2 Allocation'!AL7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AM7-Tier2!AM7-T2Remarketing!AM7,0),MAX(AboveHWM!AM7-'PNGC T2 Allocation'!AM7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AN7-Tier2!AN7-T2Remarketing!AN7,0),MAX(AboveHWM!AN7-'PNGC T2 Allocation'!AN7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AO7-Tier2!AO7-T2Remarketing!AO7,0),MAX(AboveHWM!AO7-'PNGC T2 Allocation'!AO7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AP7-Tier2!AP7-T2Remarketing!AP7,0),MAX(AboveHWM!AP7-'PNGC T2 Allocation'!AP7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AQ7-Tier2!AQ7-T2Remarketing!AQ7,0),MAX(AboveHWM!AQ7-'PNGC T2 Allocation'!AQ7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AR7-Tier2!AR7-T2Remarketing!AR7,0),MAX(AboveHWM!AR7-'PNGC T2 Allocation'!AR7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AS7-Tier2!AS7-T2Remarketing!AS7,0),MAX(AboveHWM!AS7-'PNGC T2 Allocation'!AS7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AT7-Tier2!AT7-T2Remarketing!AT7,0),MAX(AboveHWM!AT7-'PNGC T2 Allocation'!AT7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AU7-Tier2!AU7-T2Remarketing!AU7,0),MAX(AboveHWM!AU7-'PNGC T2 Allocation'!AU7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AV7-Tier2!AV7-T2Remarketing!AV7,0),MAX(AboveHWM!AV7-'PNGC T2 Allocation'!AV7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AW7-Tier2!AW7-T2Remarketing!AW7,0),MAX(AboveHWM!AW7-'PNGC T2 Allocation'!AW7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AX7-Tier2!AX7-T2Remarketing!AX7,0),MAX(AboveHWM!AX7-'PNGC T2 Allocation'!AX7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AY7-Tier2!AY7-T2Remarketing!AY7,0),MAX(AboveHWM!AY7-'PNGC T2 Allocation'!AY7,0))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!D8-Tier2!D8-T2Remarketing!D8,0),MAX(AboveHWM!D8-'PNGC T2 Allocation'!D8,0))","v":1728},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!E8-Tier2!E8-T2Remarketing!E8,0),MAX(AboveHWM!E8-'PNGC T2 Allocation'!E8,0))","v":1248},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!F8-Tier2!F8-T2Remarketing!F8,0),MAX(AboveHWM!F8-'PNGC T2 Allocation'!F8,0))","v":1600},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!G8-Tier2!G8-T2Remarketing!G8,0),MAX(AboveHWM!G8-'PNGC T2 Allocation'!G8,0))","v":1284},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!H8-Tier2!H8-T2Remarketing!H8,0),MAX(AboveHWM!H8-'PNGC T2 Allocation'!H8,0))","v":1600},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!I8-Tier2!I8-T2Remarketing!I8,0),MAX(AboveHWM!I8-'PNGC T2 Allocation'!I8,0))","v":1376},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!J8-Tier2!J8-T2Remarketing!J8,0),MAX(AboveHWM!J8-'PNGC T2 Allocation'!J8,0))","v":1663.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!K8-Tier2!K8-T2Remarketing!K8,0),MAX(AboveHWM!K8-'PNGC T2 Allocation'!K8,0))","v":1311.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!L8-Tier2!L8-T2Remarketing!L8,0),MAX(AboveHWM!L8-'PNGC T2 Allocation'!L8,0))","v":1600},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!M8-Tier2!M8-T2Remarketing!M8,0),MAX(AboveHWM!M8-'PNGC T2 Allocation'!M8,0))","v":1184},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!N8-Tier2!N8-T2Remarketing!N8,0),MAX(AboveHWM!N8-'PNGC T2 Allocation'!N8,0))","v":1663.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!O8-Tier2!O8-T2Remarketing!O8,0),MAX(AboveHWM!O8-'PNGC T2 Allocation'!O8,0))","v":1307.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!P8-Tier2!P8-T2Remarketing!P8,0),MAX(AboveHWM!P8-'PNGC T2 Allocation'!P8,0))","v":1663.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!Q8-Tier2!Q8-T2Remarketing!Q8,0),MAX(AboveHWM!Q8-'PNGC T2 Allocation'!Q8,0))","v":1215.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!R8-Tier2!R8-T2Remarketing!R8,0),MAX(AboveHWM!R8-'PNGC T2 Allocation'!R8,0))","v":1600},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!S8-Tier2!S8-T2Remarketing!S8,0),MAX(AboveHWM!S8-'PNGC T2 Allocation'!S8,0))","v":1376},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!T8-Tier2!T8-T2Remarketing!T8,0),MAX(AboveHWM!T8-'PNGC T2 Allocation'!T8,0))","v":1663.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!U8-Tier2!U8-T2Remarketing!U8,0),MAX(AboveHWM!U8-'PNGC T2 Allocation'!U8,0))","v":1215.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!V8-Tier2!V8-T2Remarketing!V8,0),MAX(AboveHWM!V8-'PNGC T2 Allocation'!V8,0))","v":1663.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!W8-Tier2!W8-T2Remarketing!W8,0),MAX(AboveHWM!W8-'PNGC T2 Allocation'!W8,0))","v":1311.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!X8-Tier2!X8-T2Remarketing!X8,0),MAX(AboveHWM!X8-'PNGC T2 Allocation'!X8,0))","v":1663.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!Y8-Tier2!Y8-T2Remarketing!Y8,0),MAX(AboveHWM!Y8-'PNGC T2 Allocation'!Y8,0))","v":1311.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!Z8-Tier2!Z8-T2Remarketing!Z8,0),MAX(AboveHWM!Z8-'PNGC T2 Allocation'!Z8,0))","v":1600},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AA8-Tier2!AA8-T2Remarketing!AA8,0),MAX(AboveHWM!AA8-'PNGC T2 Allocation'!AA8,0))","v":1280},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AB8-Tier2!AB8-T2Remarketing!AB8,0),MAX(AboveHWM!AB8-'PNGC T2 Allocation'!AB8,0))","v":1728},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AC8-Tier2!AC8-T2Remarketing!AC8,0),MAX(AboveHWM!AC8-'PNGC T2 Allocation'!AC8,0))","v":1247.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AD8-Tier2!AD8-T2Remarketing!AD8,0),MAX(AboveHWM!AD8-'PNGC T2 Allocation'!AD8,0))","v":1536},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AE8-Tier2!AE8-T2Remarketing!AE8,0),MAX(AboveHWM!AE8-'PNGC T2 Allocation'!AE8,0))","v":1348},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AF8-Tier2!AF8-T2Remarketing!AF8,0),MAX(AboveHWM!AF8-'PNGC T2 Allocation'!AF8,0))","v":1663.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AG8-Tier2!AG8-T2Remarketing!AG8,0),MAX(AboveHWM!AG8-'PNGC T2 Allocation'!AG8,0))","v":1312},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AH8-Tier2!AH8-T2Remarketing!AH8,0),MAX(AboveHWM!AH8-'PNGC T2 Allocation'!AH8,0))","v":1599.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AI8-Tier2!AI8-T2Remarketing!AI8,0),MAX(AboveHWM!AI8-'PNGC T2 Allocation'!AI8,0))","v":1376},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AJ8-Tier2!AJ8-T2Remarketing!AJ8,0),MAX(AboveHWM!AJ8-'PNGC T2 Allocation'!AJ8,0))","v":1536},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AK8-Tier2!AK8-T2Remarketing!AK8,0),MAX(AboveHWM!AK8-'PNGC T2 Allocation'!AK8,0))","v":1151.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AL8-Tier2!AL8-T2Remarketing!AL8,0),MAX(AboveHWM!AL8-'PNGC T2 Allocation'!AL8,0))","v":1728},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AM8-Tier2!AM8-T2Remarketing!AM8,0),MAX(AboveHWM!AM8-'PNGC T2 Allocation'!AM8,0))","v":1244},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AN8-Tier2!AN8-T2Remarketing!AN8,0),MAX(AboveHWM!AN8-'PNGC T2 Allocation'!AN8,0))","v":1663.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AO8-Tier2!AO8-T2Remarketing!AO8,0),MAX(AboveHWM!AO8-'PNGC T2 Allocation'!AO8,0))","v":1216},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AP8-Tier2!AP8-T2Remarketing!AP8,0),MAX(AboveHWM!AP8-'PNGC T2 Allocation'!AP8,0))","v":1599.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AQ8-Tier2!AQ8-T2Remarketing!AQ8,0),MAX(AboveHWM!AQ8-'PNGC T2 Allocation'!AQ8,0))","v":1376},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AR8-Tier2!AR8-T2Remarketing!AR8,0),MAX(AboveHWM!AR8-'PNGC T2 Allocation'!AR8,0))","v":1663.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AS8-Tier2!AS8-T2Remarketing!AS8,0),MAX(AboveHWM!AS8-'PNGC T2 Allocation'!AS8,0))","v":1216},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AT8-Tier2!AT8-T2Remarketing!AT8,0),MAX(AboveHWM!AT8-'PNGC T2 Allocation'!AT8,0))","v":1663.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AU8-Tier2!AU8-T2Remarketing!AU8,0),MAX(AboveHWM!AU8-'PNGC T2 Allocation'!AU8,0))","v":1312},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AV8-Tier2!AV8-T2Remarketing!AV8,0),MAX(AboveHWM!AV8-'PNGC T2 Allocation'!AV8,0))","v":1663.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AW8-Tier2!AW8-T2Remarketing!AW8,0),MAX(AboveHWM!AW8-'PNGC T2 Allocation'!AW8,0))","v":1312},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AX8-Tier2!AX8-T2Remarketing!AX8,0),MAX(AboveHWM!AX8-'PNGC T2 Allocation'!AX8,0))","v":1599.9999999999998},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AY8-Tier2!AY8-T2Remarketing!AY8,0),MAX(AboveHWM!AY8-'PNGC T2 Allocation'!AY8,0))","v":1280}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!D9-Tier2!D9-T2Remarketing!D9,0),MAX(AboveHWM!D9-'PNGC T2 Allocation'!D9,0))","v":1496.2929627458125},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!E9-Tier2!E9-T2Remarketing!E9,0),MAX(AboveHWM!E9-'PNGC T2 Allocation'!E9,0))","v":1080.6560286497536},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!F9-Tier2!F9-T2Remarketing!F9,0),MAX(AboveHWM!F9-'PNGC T2 Allocation'!F9,0))","v":1385.4564469868633},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!G9-Tier2!G9-T2Remarketing!G9,0),MAX(AboveHWM!G9-'PNGC T2 Allocation'!G9,0))","v":1111.828798706958},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!H9-Tier2!H9-T2Remarketing!H9,0),MAX(AboveHWM!H9-'PNGC T2 Allocation'!H9,0))","v":1385.4564469868633},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!I9-Tier2!I9-T2Remarketing!I9,0),MAX(AboveHWM!I9-'PNGC T2 Allocation'!I9,0))","v":1191.4925444087028},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!J9-Tier2!J9-T2Remarketing!J9,0),MAX(AboveHWM!J9-'PNGC T2 Allocation'!J9,0))","v":1440.8747048663379},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!K9-Tier2!K9-T2Remarketing!K9,0),MAX(AboveHWM!K9-'PNGC T2 Allocation'!K9,0))","v":1136.0742865292282},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!L9-Tier2!L9-T2Remarketing!L9,0),MAX(AboveHWM!L9-'PNGC T2 Allocation'!L9,0))","v":1385.4564469868633},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!M9-Tier2!M9-T2Remarketing!M9,0),MAX(AboveHWM!M9-'PNGC T2 Allocation'!M9,0))","v":1025.237770770279},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!N9-Tier2!N9-T2Remarketing!N9,0),MAX(AboveHWM!N9-'PNGC T2 Allocation'!N9,0))","v":1440.8747048663379},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!O9-Tier2!O9-T2Remarketing!O9,0),MAX(AboveHWM!O9-'PNGC T2 Allocation'!O9,0))","v":1132.610645411761},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!P9-Tier2!P9-T2Remarketing!P9,0),MAX(AboveHWM!P9-'PNGC T2 Allocation'!P9,0))","v":1440.8747048663379},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!Q9-Tier2!Q9-T2Remarketing!Q9,0),MAX(AboveHWM!Q9-'PNGC T2 Allocation'!Q9,0))","v":1052.9468997100164},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!R9-Tier2!R9-T2Remarketing!R9,0),MAX(AboveHWM!R9-'PNGC T2 Allocation'!R9,0))","v":1385.4564469868633},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!S9-Tier2!S9-T2Remarketing!S9,0),MAX(AboveHWM!S9-'PNGC T2 Allocation'!S9,0))","v":1191.4925444087028},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!T9-Tier2!T9-T2Remarketing!T9,0),MAX(AboveHWM!T9-'PNGC T2 Allocation'!T9,0))","v":1440.8747048663379},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!U9-Tier2!U9-T2Remarketing!U9,0),MAX(AboveHWM!U9-'PNGC T2 Allocation'!U9,0))","v":1052.9468997100164},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!V9-Tier2!V9-T2Remarketing!V9,0),MAX(AboveHWM!V9-'PNGC T2 Allocation'!V9,0))","v":1440.8747048663379},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!W9-Tier2!W9-T2Remarketing!W9,0),MAX(AboveHWM!W9-'PNGC T2 Allocation'!W9,0))","v":1136.0742865292282},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!X9-Tier2!X9-T2Remarketing!X9,0),MAX(AboveHWM!X9-'PNGC T2 Allocation'!X9,0))","v":1440.8747048663379},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!Y9-Tier2!Y9-T2Remarketing!Y9,0),MAX(AboveHWM!Y9-'PNGC T2 Allocation'!Y9,0))","v":1136.0742865292282},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!Z9-Tier2!Z9-T2Remarketing!Z9,0),MAX(AboveHWM!Z9-'PNGC T2 Allocation'!Z9,0))","v":1385.4564469868633},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AA9-Tier2!AA9-T2Remarketing!AA9,0),MAX(AboveHWM!AA9-'PNGC T2 Allocation'!AA9,0))","v":1108.3651575894908},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AB9-Tier2!AB9-T2Remarketing!AB9,0),MAX(AboveHWM!AB9-'PNGC T2 Allocation'!AB9,0))","v":1437.858183584264},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AC9-Tier2!AC9-T2Remarketing!AC9,0),MAX(AboveHWM!AC9-'PNGC T2 Allocation'!AC9,0))","v":1038.4531325886351},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AD9-Tier2!AD9-T2Remarketing!AD9,0),MAX(AboveHWM!AD9-'PNGC T2 Allocation'!AD9,0))","v":1278.0961631860127},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AE9-Tier2!AE9-T2Remarketing!AE9,0),MAX(AboveHWM!AE9-'PNGC T2 Allocation'!AE9,0))","v":1121.6625182127245},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AF9-Tier2!AF9-T2Remarketing!AF9,0),MAX(AboveHWM!AF9-'PNGC T2 Allocation'!AF9,0))","v":1384.6041767848471},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AG9-Tier2!AG9-T2Remarketing!AG9,0),MAX(AboveHWM!AG9-'PNGC T2 Allocation'!AG9,0))","v":1091.7071393880524},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AH9-Tier2!AH9-T2Remarketing!AH9,0),MAX(AboveHWM!AH9-'PNGC T2 Allocation'!AH9,0))","v":1331.3501699854298},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AI9-Tier2!AI9-T2Remarketing!AI9,0),MAX(AboveHWM!AI9-'PNGC T2 Allocation'!AI9,0))","v":1144.9611461874697},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AJ9-Tier2!AJ9-T2Remarketing!AJ9,0),MAX(AboveHWM!AJ9-'PNGC T2 Allocation'!AJ9,0))","v":1278.0961631860127},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AK9-Tier2!AK9-T2Remarketing!AK9,0),MAX(AboveHWM!AK9-'PNGC T2 Allocation'!AK9,0))","v":958.57212238950933},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AL9-Tier2!AL9-T2Remarketing!AL9,0),MAX(AboveHWM!AL9-'PNGC T2 Allocation'!AL9,0))","v":1437.858183584264},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AM9-Tier2!AM9-T2Remarketing!AM9,0),MAX(AboveHWM!AM9-'PNGC T2 Allocation'!AM9,0))","v":1035.1247571636716},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AN9-Tier2!AN9-T2Remarketing!AN9,0),MAX(AboveHWM!AN9-'PNGC T2 Allocation'!AN9,0))","v":1384.6041767848471},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AO9-Tier2!AO9-T2Remarketing!AO9,0),MAX(AboveHWM!AO9-'PNGC T2 Allocation'!AO9,0))","v":1011.8261291889265},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AP9-Tier2!AP9-T2Remarketing!AP9,0),MAX(AboveHWM!AP9-'PNGC T2 Allocation'!AP9,0))","v":1331.3501699854298},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AQ9-Tier2!AQ9-T2Remarketing!AQ9,0),MAX(AboveHWM!AQ9-'PNGC T2 Allocation'!AQ9,0))","v":1144.9611461874697},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AR9-Tier2!AR9-T2Remarketing!AR9,0),MAX(AboveHWM!AR9-'PNGC T2 Allocation'!AR9,0))","v":1384.6041767848471},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AS9-Tier2!AS9-T2Remarketing!AS9,0),MAX(AboveHWM!AS9-'PNGC T2 Allocation'!AS9,0))","v":1011.8261291889265},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AT9-Tier2!AT9-T2Remarketing!AT9,0),MAX(AboveHWM!AT9-'PNGC T2 Allocation'!AT9,0))","v":1384.6041767848471},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AU9-Tier2!AU9-T2Remarketing!AU9,0),MAX(AboveHWM!AU9-'PNGC T2 Allocation'!AU9,0))","v":1091.7071393880524},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AV9-Tier2!AV9-T2Remarketing!AV9,0),MAX(AboveHWM!AV9-'PNGC T2 Allocation'!AV9,0))","v":1384.6041767848471},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AW9-Tier2!AW9-T2Remarketing!AW9,0),MAX(AboveHWM!AW9-'PNGC T2 Allocation'!AW9,0))","v":1091.7071393880524},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AX9-Tier2!AX9-T2Remarketing!AX9,0),MAX(AboveHWM!AX9-'PNGC T2 Allocation'!AX9,0))","v":1331.3501699854298},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AY9-Tier2!AY9-T2Remarketing!AY9,0),MAX(AboveHWM!AY9-'PNGC T2 Allocation'!AY9,0))","v":1065.0801359883437}]
[null,10044,"Canby, City of",{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!D10-Tier2!D10-T2Remarketing!D10,0),MAX(AboveHWM!D10-'PNGC T2 Allocation'!D10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!E10-Tier2!E10-T2Remarketing!E10,0),MAX(AboveHWM!E10-'PNGC T2 Allocation'!E10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!F10-Tier2!F10-T2Remarketing!F10,0),MAX(AboveHWM!F10-'PNGC T2 Allocation'!F10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!G10-Tier2!G10-T2Remarketing!G10,0),MAX(AboveHWM!G10-'PNGC T2 Allocation'!G10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!H10-Tier2!H10-T2Remarketing!H10,0),MAX(AboveHWM!H10-'PNGC T2 Allocation'!H10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!I10-Tier2!I10-T2Remarketing!I10,0),MAX(AboveHWM!I10-'PNGC T2 Allocation'!I10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!J10-Tier2!J10-T2Remarketing!J10,0),MAX(AboveHWM!J10-'PNGC T2 Allocation'!J10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!K10-Tier2!K10-T2Remarketing!K10,0),MAX(AboveHWM!K10-'PNGC T2 Allocation'!K10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!L10-Tier2!L10-T2Remarketing!L10,0),MAX(AboveHWM!L10-'PNGC T2 Allocation'!L10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!M10-Tier2!M10-T2Remarketing!M10,0),MAX(AboveHWM!M10-'PNGC T2 Allocation'!M10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!N10-Tier2!N10-T2Remarketing!N10,0),MAX(AboveHWM!N10-'PNGC T2 Allocation'!N10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!O10-Tier2!O10-T2Remarketing!O10,0),MAX(AboveHWM!O10-'PNGC T2 Allocation'!O10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!P10-Tier2!P10-T2Remarketing!P10,0),MAX(AboveHWM!P10-'PNGC T2 Allocation'!P10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!Q10-Tier2!Q10-T2Remarketing!Q10,0),MAX(AboveHWM!Q10-'PNGC T2 Allocation'!Q10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!R10-Tier2!R10-T2Remarketing!R10,0),MAX(AboveHWM!R10-'PNGC T2 Allocation'!R10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!S10-Tier2!S10-T2Remarketing!S10,0),MAX(AboveHWM!S10-'PNGC T2 Allocation'!S10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!T10-Tier2!T10-T2Remarketing!T10,0),MAX(AboveHWM!T10-'PNGC T2 Allocation'!T10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!U10-Tier2!U10-T2Remarketing!U10,0),MAX(AboveHWM!U10-'PNGC T2 Allocation'!U10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!V10-Tier2!V10-T2Remarketing!V10,0),MAX(AboveHWM!V10-'PNGC T2 Allocation'!V10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!W10-Tier2!W10-T2Remarketing!W10,0),MAX(AboveHWM!W10-'PNGC T2 Allocation'!W10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!X10-Tier2!X10-T2Remarketing!X10,0),MAX(AboveHWM!X10-'PNGC T2 Allocation'!X10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!Y10-Tier2!Y10-T2Remarketing!Y10,0),MAX(AboveHWM!Y10-'PNGC T2 Allocation'!Y10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!Z10-Tier2!Z10-T2Remarketing!Z10,0),MAX(AboveHWM!Z10-'PNGC T2 Allocation'!Z10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AA10-Tier2!AA10-T2Remarketing!AA10,0),MAX(AboveHWM!AA10-'PNGC T2 Allocation'!AA10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AB10-Tier2!AB10-T2Remarketing!AB10,0),MAX(AboveHWM!AB10-'PNGC T2 Allocation'!AB10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AC10-Tier2!AC10-T2Remarketing!AC10,0),MAX(AboveHWM!AC10-'PNGC T2 Allocation'!AC10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AD10-Tier2!AD10-T2Remarketing!AD10,0),MAX(AboveHWM!AD10-'PNGC T2 Allocation'!AD10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AE10-Tier2!AE10-T2Remarketing!AE10,0),MAX(AboveHWM!AE10-'PNGC T2 Allocation'!AE10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AF10-Tier2!AF10-T2Remarketing!AF10,0),MAX(AboveHWM!AF10-'PNGC T2 Allocation'!AF10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AG10-Tier2!AG10-T2Remarketing!AG10,0),MAX(AboveHWM!AG10-'PNGC T2 Allocation'!AG10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AH10-Tier2!AH10-T2Remarketing!AH10,0),MAX(AboveHWM!AH10-'PNGC T2 Allocation'!AH10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AI10-Tier2!AI10-T2Remarketing!AI10,0),MAX(AboveHWM!AI10-'PNGC T2 Allocation'!AI10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AJ10-Tier2!AJ10-T2Remarketing!AJ10,0),MAX(AboveHWM!AJ10-'PNGC T2 Allocation'!AJ10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AK10-Tier2!AK10-T2Remarketing!AK10,0),MAX(AboveHWM!AK10-'PNGC T2 Allocation'!AK10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AL10-Tier2!AL10-T2Remarketing!AL10,0),MAX(AboveHWM!AL10-'PNGC T2 Allocation'!AL10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AM10-Tier2!AM10-T2Remarketing!AM10,0),MAX(AboveHWM!AM10-'PNGC T2 Allocation'!AM10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AN10-Tier2!AN10-T2Remarketing!AN10,0),MAX(AboveHWM!AN10-'PNGC T2 Allocation'!AN10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AO10-Tier2!AO10-T2Remarketing!AO10,0),MAX(AboveHWM!AO10-'PNGC T2 Allocation'!AO10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AP10-Tier2!AP10-T2Remarketing!AP10,0),MAX(AboveHWM!AP10-'PNGC T2 Allocation'!AP10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AQ10-Tier2!AQ10-T2Remarketing!AQ10,0),MAX(AboveHWM!AQ10-'PNGC T2 Allocation'!AQ10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AR10-Tier2!AR10-T2Remarketing!AR10,0),MAX(AboveHWM!AR10-'PNGC T2 Allocation'!AR10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AS10-Tier2!AS10-T2Remarketing!AS10,0),MAX(AboveHWM!AS10-'PNGC T2 Allocation'!AS10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AT10-Tier2!AT10-T2Remarketing!AT10,0),MAX(AboveHWM!AT10-'PNGC T2 Allocation'!AT10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AU10-Tier2!AU10-T2Remarketing!AU10,0),MAX(AboveHWM!AU10-'PNGC T2 Allocation'!AU10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AV10-Tier2!AV10-T2Remarketing!AV10,0),MAX(AboveHWM!AV10-'PNGC T2 Allocation'!AV10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AW10-Tier2!AW10-T2Remarketing!AW10,0),MAX(AboveHWM!AW10-'PNGC T2 Allocation'!AW10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AX10-Tier2!AX10-T2Remarketing!AX10,0),MAX(AboveHWM!AX10-'PNGC T2 Allocation'!AX10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AY10-Tier2!AY10-T2Remarketing!AY10,0),MAX(AboveHWM!AY10-'PNGC T2 Allocation'!AY10,0))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!D11-Tier2!D11-T2Remarketing!D11,0),MAX(AboveHWM!D11-'PNGC T2 Allocation'!D11,0))","v":3768.8674790435293},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!E11-Tier2!E11-T2Remarketing!E11,0),MAX(AboveHWM!E11-'PNGC T2 Allocation'!E11,0))","v":2721.9598459758827},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!F11-Tier2!F11-T2Remarketing!F11,0),MAX(AboveHWM!F11-'PNGC T2 Allocation'!F11,0))","v":3489.6921102254901},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!G11-Tier2!G11-T2Remarketing!G11,0),MAX(AboveHWM!G11-'PNGC T2 Allocation'!G11,0))","v":2800.4779184559557},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!H11-Tier2!H11-T2Remarketing!H11,0),MAX(AboveHWM!H11-'PNGC T2 Allocation'!H11,0))","v":3489.6921102254901},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!I11-Tier2!I11-T2Remarketing!I11,0),MAX(AboveHWM!I11-'PNGC T2 Allocation'!I11,0))","v":3001.1352147939215},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!J11-Tier2!J11-T2Remarketing!J11,0),MAX(AboveHWM!J11-'PNGC T2 Allocation'!J11,0))","v":3629.2797946345095},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!K11-Tier2!K11-T2Remarketing!K11,0),MAX(AboveHWM!K11-'PNGC T2 Allocation'!K11,0))","v":2861.5475303849021},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!L11-Tier2!L11-T2Remarketing!L11,0),MAX(AboveHWM!L11-'PNGC T2 Allocation'!L11,0))","v":3489.6921102254901},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!M11-Tier2!M11-T2Remarketing!M11,0),MAX(AboveHWM!M11-'PNGC T2 Allocation'!M11,0))","v":2582.3721615668628},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!N11-Tier2!N11-T2Remarketing!N11,0),MAX(AboveHWM!N11-'PNGC T2 Allocation'!N11,0))","v":3629.2797946345095},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!O11-Tier2!O11-T2Remarketing!O11,0),MAX(AboveHWM!O11-'PNGC T2 Allocation'!O11,0))","v":2852.8233001093381},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!P11-Tier2!P11-T2Remarketing!P11,0),MAX(AboveHWM!P11-'PNGC T2 Allocation'!P11,0))","v":3629.2797946345095},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!Q11-Tier2!Q11-T2Remarketing!Q11,0),MAX(AboveHWM!Q11-'PNGC T2 Allocation'!Q11,0))","v":2652.1660037713723},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!R11-Tier2!R11-T2Remarketing!R11,0),MAX(AboveHWM!R11-'PNGC T2 Allocation'!R11,0))","v":3489.6921102254901},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!S11-Tier2!S11-T2Remarketing!S11,0),MAX(AboveHWM!S11-'PNGC T2 Allocation'!S11,0))","v":3001.1352147939215},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!T11-Tier2!T11-T2Remarketing!T11,0),MAX(AboveHWM!T11-'PNGC T2 Allocation'!T11,0))","v":3629.2797946345095},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!U11-Tier2!U11-T2Remarketing!U11,0),MAX(AboveHWM!U11-'PNGC T2 Allocation'!U11,0))","v":2652.1660037713723},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!V11-Tier2!V11-T2Remarketing!V11,0),MAX(AboveHWM!V11-'PNGC T2 Allocation'!V11,0))","v":3629.2797946345095},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!W11-Tier2!W11-T2Remarketing!W11,0),MAX(AboveHWM!W11-'PNGC T2 Allocation'!W11,0))","v":2861.5475303849021},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!X11-Tier2!X11-T2Remarketing!X11,0),MAX(AboveHWM!X11-'PNGC T2 Allocation'!X11,0))","v":3629.2797946345095},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!Y11-Tier2!Y11-T2Remarketing!Y11,0),MAX(AboveHWM!Y11-'PNGC T2 Allocation'!Y11,0))","v":2861.5475303849021},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!Z11-Tier2!Z11-T2Remarketing!Z11,0),MAX(AboveHWM!Z11-'PNGC T2 Allocation'!Z11,0))","v":3489.6921102254901},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AA11-Tier2!AA11-T2Remarketing!AA11,0),MAX(AboveHWM!AA11-'PNGC T2 Allocation'!AA11,0))","v":2791.7536881803921},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AB11-Tier2!AB11-T2Remarketing!AB11,0),MAX(AboveHWM!AB11-'PNGC T2 Allocation'!AB11,0))","v":4175.0995628946093},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AC11-Tier2!AC11-T2Remarketing!AC11,0),MAX(AboveHWM!AC11-'PNGC T2 Allocation'!AC11,0))","v":3015.3496843127732},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AD11-Tier2!AD11-T2Remarketing!AD11,0),MAX(AboveHWM!AD11-'PNGC T2 Allocation'!AD11,0))","v":3711.1996114618746},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AE11-Tier2!AE11-T2Remarketing!AE11,0),MAX(AboveHWM!AE11-'PNGC T2 Allocation'!AE11,0))","v":3256.9642423506552},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AF11-Tier2!AF11-T2Remarketing!AF11,0),MAX(AboveHWM!AF11-'PNGC T2 Allocation'!AF11,0))","v":4020.4662457503641},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AG11-Tier2!AG11-T2Remarketing!AG11,0),MAX(AboveHWM!AG11-'PNGC T2 Allocation'!AG11,0))","v":3169.983001457018},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AH11-Tier2!AH11-T2Remarketing!AH11,0),MAX(AboveHWM!AH11-'PNGC T2 Allocation'!AH11,0))","v":3865.8329286061194},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AI11-Tier2!AI11-T2Remarketing!AI11,0),MAX(AboveHWM!AI11-'PNGC T2 Allocation'!AI11,0))","v":3324.6163186012627},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AJ11-Tier2!AJ11-T2Remarketing!AJ11,0),MAX(AboveHWM!AJ11-'PNGC T2 Allocation'!AJ11,0))","v":3711.1996114618746},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AK11-Tier2!AK11-T2Remarketing!AK11,0),MAX(AboveHWM!AK11-'PNGC T2 Allocation'!AK11,0))","v":2783.3997085964061},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AL11-Tier2!AL11-T2Remarketing!AL11,0),MAX(AboveHWM!AL11-'PNGC T2 Allocation'!AL11,0))","v":4175.0995628946093},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AM11-Tier2!AM11-T2Remarketing!AM11,0),MAX(AboveHWM!AM11-'PNGC T2 Allocation'!AM11,0))","v":3005.6851019912579},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AN11-Tier2!AN11-T2Remarketing!AN11,0),MAX(AboveHWM!AN11-'PNGC T2 Allocation'!AN11,0))","v":4020.4662457503641},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AO11-Tier2!AO11-T2Remarketing!AO11,0),MAX(AboveHWM!AO11-'PNGC T2 Allocation'!AO11,0))","v":2938.0330257406508},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AP11-Tier2!AP11-T2Remarketing!AP11,0),MAX(AboveHWM!AP11-'PNGC T2 Allocation'!AP11,0))","v":3865.8329286061194},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AQ11-Tier2!AQ11-T2Remarketing!AQ11,0),MAX(AboveHWM!AQ11-'PNGC T2 Allocation'!AQ11,0))","v":3324.6163186012627},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AR11-Tier2!AR11-T2Remarketing!AR11,0),MAX(AboveHWM!AR11-'PNGC T2 Allocation'!AR11,0))","v":4020.4662457503641},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AS11-Tier2!AS11-T2Remarketing!AS11,0),MAX(AboveHWM!AS11-'PNGC T2 Allocation'!AS11,0))","v":2938.0330257406508},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AT11-Tier2!AT11-T2Remarketing!AT11,0),MAX(AboveHWM!AT11-'PNGC T2 Allocation'!AT11,0))","v":4020.4662457503641},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AU11-Tier2!AU11-T2Remarketing!AU11,0),MAX(AboveHWM!AU11-'PNGC T2 Allocation'!AU11,0))","v":3169.983001457018},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AV11-Tier2!AV11-T2Remarketing!AV11,0),MAX(AboveHWM!AV11-'PNGC T2 Allocation'!AV11,0))","v":4020.4662457503641},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AW11-Tier2!AW11-T2Remarketing!AW11,0),MAX(AboveHWM!AW11-'PNGC T2 Allocation'!AW11,0))","v":3169.983001457018},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AX11-Tier2!AX11-T2Remarketing!AX11,0),MAX(AboveHWM!AX11-'PNGC T2 Allocation'!AX11,0))","v":3865.8329286061194},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AY11-Tier2!AY11-T2Remarketing!AY11,0),MAX(AboveHWM!AY11-'PNGC T2 Allocation'!AY11,0))","v":3092.6663428848956}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!D12-Tier2!D12-T2Remarketing!D12,0),MAX(AboveHWM!D12-'PNGC T2 Allocation'!D12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!E12-Tier2!E12-T2Remarketing!E12,0),MAX(AboveHWM!E12-'PNGC T2 Allocation'!E12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!F12-Tier2!F12-T2Remarketing!F12,0),MAX(AboveHWM!F12-'PNGC T2 Allocation'!F12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!G12-Tier2!G12-T2Remarketing!G12,0),MAX(AboveHWM!G12-'PNGC T2 Allocation'!G12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!H12-Tier2!H12-T2Remarketing!H12,0),MAX(AboveHWM!H12-'PNGC T2 Allocation'!H12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!I12-Tier2!I12-T2Remarketing!I12,0),MAX(AboveHWM!I12-'PNGC T2 Allocation'!I12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!J12-Tier2!J12-T2Remarketing!J12,0),MAX(AboveHWM!J12-'PNGC T2 Allocation'!J12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!K12-Tier2!K12-T2Remarketing!K12,0),MAX(AboveHWM!K12-'PNGC T2 Allocation'!K12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!L12-Tier2!L12-T2Remarketing!L12,0),MAX(AboveHWM!L12-'PNGC T2 Allocation'!L12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!M12-Tier2!M12-T2Remarketing!M12,0),MAX(AboveHWM!M12-'PNGC T2 Allocation'!M12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!N12-Tier2!N12-T2Remarketing!N12,0),MAX(AboveHWM!N12-'PNGC T2 Allocation'!N12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!O12-Tier2!O12-T2Remarketing!O12,0),MAX(AboveHWM!O12-'PNGC T2 Allocation'!O12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!P12-Tier2!P12-T2Remarketing!P12,0),MAX(AboveHWM!P12-'PNGC T2 Allocation'!P12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!Q12-Tier2!Q12-T2Remarketing!Q12,0),MAX(AboveHWM!Q12-'PNGC T2 Allocation'!Q12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!R12-Tier2!R12-T2Remarketing!R12,0),MAX(AboveHWM!R12-'PNGC T2 Allocation'!R12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!S12-Tier2!S12-T2Remarketing!S12,0),MAX(AboveHWM!S12-'PNGC T2 Allocation'!S12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!T12-Tier2!T12-T2Remarketing!T12,0),MAX(AboveHWM!T12-'PNGC T2 Allocation'!T12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!U12-Tier2!U12-T2Remarketing!U12,0),MAX(AboveHWM!U12-'PNGC T2 Allocation'!U12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!V12-Tier2!V12-T2Remarketing!V12,0),MAX(AboveHWM!V12-'PNGC T2 Allocation'!V12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!W12-Tier2!W12-T2Remarketing!W12,0),MAX(AboveHWM!W12-'PNGC T2 Allocation'!W12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!X12-Tier2!X12-T2Remarketing!X12,0),MAX(AboveHWM!X12-'PNGC T2 Allocation'!X12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!Y12-Tier2!Y12-T2Remarketing!Y12,0),MAX(AboveHWM!Y12-'PNGC T2 Allocation'!Y12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!Z12-Tier2!Z12-T2Remarketing!Z12,0),MAX(AboveHWM!Z12-'PNGC T2 Allocation'!Z12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AA12-Tier2!AA12-T2Remarketing!AA12,0),MAX(AboveHWM!AA12-'PNGC T2 Allocation'!AA12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AB12-Tier2!AB12-T2Remarketing!AB12,0),MAX(AboveHWM!AB12-'PNGC T2 Allocation'!AB12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AC12-Tier2!AC12-T2Remarketing!AC12,0),MAX(AboveHWM!AC12-'PNGC T2 Allocation'!AC12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AD12-Tier2!AD12-T2Remarketing!AD12,0),MAX(AboveHWM!AD12-'PNGC T2 Allocation'!AD12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AE12-Tier2!AE12-T2Remarketing!AE12,0),MAX(AboveHWM!AE12-'PNGC T2 Allocation'!AE12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AF12-Tier2!AF12-T2Remarketing!AF12,0),MAX(AboveHWM!AF12-'PNGC T2 Allocation'!AF12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AG12-Tier2!AG12-T2Remarketing!AG12,0),MAX(AboveHWM!AG12-'PNGC T2 Allocation'!AG12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AH12-Tier2!AH12-T2Remarketing!AH12,0),MAX(AboveHWM!AH12-'PNGC T2 Allocation'!AH12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AI12-Tier2!AI12-T2Remarketing!AI12,0),MAX(AboveHWM!AI12-'PNGC T2 Allocation'!AI12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AJ12-Tier2!AJ12-T2Remarketing!AJ12,0),MAX(AboveHWM!AJ12-'PNGC T2 Allocation'!AJ12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AK12-Tier2!AK12-T2Remarketing!AK12,0),MAX(AboveHWM!AK12-'PNGC T2 Allocation'!AK12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AL12-Tier2!AL12-T2Remarketing!AL12,0),MAX(AboveHWM!AL12-'PNGC T2 Allocation'!AL12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AM12-Tier2!AM12-T2Remarketing!AM12,0),MAX(AboveHWM!AM12-'PNGC T2 Allocation'!AM12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AN12-Tier2!AN12-T2Remarketing!AN12,0),MAX(AboveHWM!AN12-'PNGC T2 Allocation'!AN12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AO12-Tier2!AO12-T2Remarketing!AO12,0),MAX(AboveHWM!AO12-'PNGC T2 Allocation'!AO12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AP12-Tier2!AP12-T2Remarketing!AP12,0),MAX(AboveHWM!AP12-'PNGC T2 Allocation'!AP12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AQ12-Tier2!AQ12-T2Remarketing!AQ12,0),MAX(AboveHWM!AQ12-'PNGC T2 Allocation'!AQ12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AR12-Tier2!AR12-T2Remarketing!AR12,0),MAX(AboveHWM!AR12-'PNGC T2 Allocation'!AR12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AS12-Tier2!AS12-T2Remarketing!AS12,0),MAX(AboveHWM!AS12-'PNGC T2 Allocation'!AS12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AT12-Tier2!AT12-T2Remarketing!AT12,0),MAX(AboveHWM!AT12-'PNGC T2 Allocation'!AT12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AU12-Tier2!AU12-T2Remarketing!AU12,0),MAX(AboveHWM!AU12-'PNGC T2 Allocation'!AU12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AV12-Tier2!AV12-T2Remarketing!AV12,0),MAX(AboveHWM!AV12-'PNGC T2 Allocation'!AV12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AW12-Tier2!AW12-T2Remarketing!AW12,0),MAX(AboveHWM!AW12-'PNGC T2 Allocation'!AW12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AX12-Tier2!AX12-T2Remarketing!AX12,0),MAX(AboveHWM!AX12-'PNGC T2 Allocation'!AX12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AY12-Tier2!AY12-T2Remarketing!AY12,0),MAX(AboveHWM!AY12-'PNGC T2 Allocation'!AY12,0))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!D13-Tier2!D13-T2Remarketing!D13,0),MAX(AboveHWM!D13-'PNGC T2 Allocation'!D13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!E13-Tier2!E13-T2Remarketing!E13,0),MAX(AboveHWM!E13-'PNGC T2 Allocation'!E13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!F13-Tier2!F13-T2Remarketing!F13,0),MAX(AboveHWM!F13-'PNGC T2 Allocation'!F13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!G13-Tier2!G13-T2Remarketing!G13,0),MAX(AboveHWM!G13-'PNGC T2 Allocation'!G13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!H13-Tier2!H13-T2Remarketing!H13,0),MAX(AboveHWM!H13-'PNGC T2 Allocation'!H13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!I13-Tier2!I13-T2Remarketing!I13,0),MAX(AboveHWM!I13-'PNGC T2 Allocation'!I13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!J13-Tier2!J13-T2Remarketing!J13,0),MAX(AboveHWM!J13-'PNGC T2 Allocation'!J13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!K13-Tier2!K13-T2Remarketing!K13,0),MAX(AboveHWM!K13-'PNGC T2 Allocation'!K13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!L13-Tier2!L13-T2Remarketing!L13,0),MAX(AboveHWM!L13-'PNGC T2 Allocation'!L13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!M13-Tier2!M13-T2Remarketing!M13,0),MAX(AboveHWM!M13-'PNGC T2 Allocation'!M13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!N13-Tier2!N13-T2Remarketing!N13,0),MAX(AboveHWM!N13-'PNGC T2 Allocation'!N13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!O13-Tier2!O13-T2Remarketing!O13,0),MAX(AboveHWM!O13-'PNGC T2 Allocation'!O13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!P13-Tier2!P13-T2Remarketing!P13,0),MAX(AboveHWM!P13-'PNGC T2 Allocation'!P13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!Q13-Tier2!Q13-T2Remarketing!Q13,0),MAX(AboveHWM!Q13-'PNGC T2 Allocation'!Q13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!R13-Tier2!R13-T2Remarketing!R13,0),MAX(AboveHWM!R13-'PNGC T2 Allocation'!R13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!S13-Tier2!S13-T2Remarketing!S13,0),MAX(AboveHWM!S13-'PNGC T2 Allocation'!S13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!T13-Tier2!T13-T2Remarketing!T13,0),MAX(AboveHWM!T13-'PNGC T2 Allocation'!T13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!U13-Tier2!U13-T2Remarketing!U13,0),MAX(AboveHWM!U13-'PNGC T2 Allocation'!U13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!V13-Tier2!V13-T2Remarketing!V13,0),MAX(AboveHWM!V13-'PNGC T2 Allocation'!V13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!W13-Tier2!W13-T2Remarketing!W13,0),MAX(AboveHWM!W13-'PNGC T2 Allocation'!W13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!X13-Tier2!X13-T2Remarketing!X13,0),MAX(AboveHWM!X13-'PNGC T2 Allocation'!X13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!Y13-Tier2!Y13-T2Remarketing!Y13,0),MAX(AboveHWM!Y13-'PNGC T2 Allocation'!Y13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!Z13-Tier2!Z13-T2Remarketing!Z13,0),MAX(AboveHWM!Z13-'PNGC T2 Allocation'!Z13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AA13-Tier2!AA13-T2Remarketing!AA13,0),MAX(AboveHWM!AA13-'PNGC T2 Allocation'!AA13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AB13-Tier2!AB13-T2Remarketing!AB13,0),MAX(AboveHWM!AB13-'PNGC T2 Allocation'!AB13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AC13-Tier2!AC13-T2Remarketing!AC13,0),MAX(AboveHWM!AC13-'PNGC T2 Allocation'!AC13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AD13-Tier2!AD13-T2Remarketing!AD13,0),MAX(AboveHWM!AD13-'PNGC T2 Allocation'!AD13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AE13-Tier2!AE13-T2Remarketing!AE13,0),MAX(AboveHWM!AE13-'PNGC T2 Allocation'!AE13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AF13-Tier2!AF13-T2Remarketing!AF13,0),MAX(AboveHWM!AF13-'PNGC T2 Allocation'!AF13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AG13-Tier2!AG13-T2Remarketing!AG13,0),MAX(AboveHWM!AG13-'PNGC T2 Allocation'!AG13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AH13-Tier2!AH13-T2Remarketing!AH13,0),MAX(AboveHWM!AH13-'PNGC T2 Allocation'!AH13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AI13-Tier2!AI13-T2Remarketing!AI13,0),MAX(AboveHWM!AI13-'PNGC T2 Allocation'!AI13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AJ13-Tier2!AJ13-T2Remarketing!AJ13,0),MAX(AboveHWM!AJ13-'PNGC T2 Allocation'!AJ13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AK13-Tier2!AK13-T2Remarketing!AK13,0),MAX(AboveHWM!AK13-'PNGC T2 Allocation'!AK13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AL13-Tier2!AL13-T2Remarketing!AL13,0),MAX(AboveHWM!AL13-'PNGC T2 Allocation'!AL13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AM13-Tier2!AM13-T2Remarketing!AM13,0),MAX(AboveHWM!AM13-'PNGC T2 Allocation'!AM13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AN13-Tier2!AN13-T2Remarketing!AN13,0),MAX(AboveHWM!AN13-'PNGC T2 Allocation'!AN13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AO13-Tier2!AO13-T2Remarketing!AO13,0),MAX(AboveHWM!AO13-'PNGC T2 Allocation'!AO13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AP13-Tier2!AP13-T2Remarketing!AP13,0),MAX(AboveHWM!AP13-'PNGC T2 Allocation'!AP13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AQ13-Tier2!AQ13-T2Remarketing!AQ13,0),MAX(AboveHWM!AQ13-'PNGC T2 Allocation'!AQ13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AR13-Tier2!AR13-T2Remarketing!AR13,0),MAX(AboveHWM!AR13-'PNGC T2 Allocation'!AR13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AS13-Tier2!AS13-T2Remarketing!AS13,0),MAX(AboveHWM!AS13-'PNGC T2 Allocation'!AS13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AT13-Tier2!AT13-T2Remarketing!AT13,0),MAX(AboveHWM!AT13-'PNGC T2 Allocation'!AT13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AU13-Tier2!AU13-T2Remarketing!AU13,0),MAX(AboveHWM!AU13-'PNGC T2 Allocation'!AU13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AV13-Tier2!AV13-T2Remarketing!AV13,0),MAX(AboveHWM!AV13-'PNGC T2 Allocation'!AV13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AW13-Tier2!AW13-T2Remarketing!AW13,0),MAX(AboveHWM!AW13-'PNGC T2 Allocation'!AW13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AX13-Tier2!AX13-T2Remarketing!AX13,0),MAX(AboveHWM!AX13-'PNGC T2 Allocation'!AX13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AY13-Tier2!AY13-T2Remarketing!AY13,0),MAX(AboveHWM!AY13-'PNGC T2 Allocation'!AY13,0))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!D14-Tier2!D14-T2Remarketing!D14,0),MAX(AboveHWM!D14-'PNGC T2 Allocation'!D14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!E14-Tier2!E14-T2Remarketing!E14,0),MAX(AboveHWM!E14-'PNGC T2 Allocation'!E14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!F14-Tier2!F14-T2Remarketing!F14,0),MAX(AboveHWM!F14-'PNGC T2 Allocation'!F14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!G14-Tier2!G14-T2Remarketing!G14,0),MAX(AboveHWM!G14-'PNGC T2 Allocation'!G14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!H14-Tier2!H14-T2Remarketing!H14,0),MAX(AboveHWM!H14-'PNGC T2 Allocation'!H14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!I14-Tier2!I14-T2Remarketing!I14,0),MAX(AboveHWM!I14-'PNGC T2 Allocation'!I14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!J14-Tier2!J14-T2Remarketing!J14,0),MAX(AboveHWM!J14-'PNGC T2 Allocation'!J14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!K14-Tier2!K14-T2Remarketing!K14,0),MAX(AboveHWM!K14-'PNGC T2 Allocation'!K14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!L14-Tier2!L14-T2Remarketing!L14,0),MAX(AboveHWM!L14-'PNGC T2 Allocation'!L14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!M14-Tier2!M14-T2Remarketing!M14,0),MAX(AboveHWM!M14-'PNGC T2 Allocation'!M14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!N14-Tier2!N14-T2Remarketing!N14,0),MAX(AboveHWM!N14-'PNGC T2 Allocation'!N14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!O14-Tier2!O14-T2Remarketing!O14,0),MAX(AboveHWM!O14-'PNGC T2 Allocation'!O14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!P14-Tier2!P14-T2Remarketing!P14,0),MAX(AboveHWM!P14-'PNGC T2 Allocation'!P14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!Q14-Tier2!Q14-T2Remarketing!Q14,0),MAX(AboveHWM!Q14-'PNGC T2 Allocation'!Q14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!R14-Tier2!R14-T2Remarketing!R14,0),MAX(AboveHWM!R14-'PNGC T2 Allocation'!R14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!S14-Tier2!S14-T2Remarketing!S14,0),MAX(AboveHWM!S14-'PNGC T2 Allocation'!S14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!T14-Tier2!T14-T2Remarketing!T14,0),MAX(AboveHWM!T14-'PNGC T2 Allocation'!T14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!U14-Tier2!U14-T2Remarketing!U14,0),MAX(AboveHWM!U14-'PNGC T2 Allocation'!U14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!V14-Tier2!V14-T2Remarketing!V14,0),MAX(AboveHWM!V14-'PNGC T2 Allocation'!V14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!W14-Tier2!W14-T2Remarketing!W14,0),MAX(AboveHWM!W14-'PNGC T2 Allocation'!W14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!X14-Tier2!X14-T2Remarketing!X14,0),MAX(AboveHWM!X14-'PNGC T2 Allocation'!X14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!Y14-Tier2!Y14-T2Remarketing!Y14,0),MAX(AboveHWM!Y14-'PNGC T2 Allocation'!Y14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!Z14-Tier2!Z14-T2Remarketing!Z14,0),MAX(AboveHWM!Z14-'PNGC T2 Allocation'!Z14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AA14-Tier2!AA14-T2Remarketing!AA14,0),MAX(AboveHWM!AA14-'PNGC T2 Allocation'!AA14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AB14-Tier2!AB14-T2Remarketing!AB14,0),MAX(AboveHWM!AB14-'PNGC T2 Allocation'!AB14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AC14-Tier2!AC14-T2Remarketing!AC14,0),MAX(AboveHWM!AC14-'PNGC T2 Allocation'!AC14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AD14-Tier2!AD14-T2Remarketing!AD14,0),MAX(AboveHWM!AD14-'PNGC T2 Allocation'!AD14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AE14-Tier2!AE14-T2Remarketing!AE14,0),MAX(AboveHWM!AE14-'PNGC T2 Allocation'!AE14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AF14-Tier2!AF14-T2Remarketing!AF14,0),MAX(AboveHWM!AF14-'PNGC T2 Allocation'!AF14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AG14-Tier2!AG14-T2Remarketing!AG14,0),MAX(AboveHWM!AG14-'PNGC T2 Allocation'!AG14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AH14-Tier2!AH14-T2Remarketing!AH14,0),MAX(AboveHWM!AH14-'PNGC T2 Allocation'!AH14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AI14-Tier2!AI14-T2Remarketing!AI14,0),MAX(AboveHWM!AI14-'PNGC T2 Allocation'!AI14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AJ14-Tier2!AJ14-T2Remarketing!AJ14,0),MAX(AboveHWM!AJ14-'PNGC T2 Allocation'!AJ14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AK14-Tier2!AK14-T2Remarketing!AK14,0),MAX(AboveHWM!AK14-'PNGC T2 Allocation'!AK14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AL14-Tier2!AL14-T2Remarketing!AL14,0),MAX(AboveHWM!AL14-'PNGC T2 Allocation'!AL14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AM14-Tier2!AM14-T2Remarketing!AM14,0),MAX(AboveHWM!AM14-'PNGC T2 Allocation'!AM14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AN14-Tier2!AN14-T2Remarketing!AN14,0),MAX(AboveHWM!AN14-'PNGC T2 Allocation'!AN14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AO14-Tier2!AO14-T2Remarketing!AO14,0),MAX(AboveHWM!AO14-'PNGC T2 Allocation'!AO14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AP14-Tier2!AP14-T2Remarketing!AP14,0),MAX(AboveHWM!AP14-'PNGC T2 Allocation'!AP14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AQ14-Tier2!AQ14-T2Remarketing!AQ14,0),MAX(AboveHWM!AQ14-'PNGC T2 Allocation'!AQ14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AR14-Tier2!AR14-T2Remarketing!AR14,0),MAX(AboveHWM!AR14-'PNGC T2 Allocation'!AR14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AS14-Tier2!AS14-T2Remarketing!AS14,0),MAX(AboveHWM!AS14-'PNGC T2 Allocation'!AS14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AT14-Tier2!AT14-T2Remarketing!AT14,0),MAX(AboveHWM!AT14-'PNGC T2 Allocation'!AT14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AU14-Tier2!AU14-T2Remarketing!AU14,0),MAX(AboveHWM!AU14-'PNGC T2 Allocation'!AU14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AV14-Tier2!AV14-T2Remarketing!AV14,0),MAX(AboveHWM!AV14-'PNGC T2 Allocation'!AV14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AW14-Tier2!AW14-T2Remarketing!AW14,0),MAX(AboveHWM!AW14-'PNGC T2 Allocation'!AW14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AX14-Tier2!AX14-T2Remarketing!AX14,0),MAX(AboveHWM!AX14-'PNGC T2 Allocation'!AX14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AY14-Tier2!AY14-T2Remarketing!AY14,0),MAX(AboveHWM!AY14-'PNGC T2 Allocation'!AY14,0))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!D15-Tier2!D15-T2Remarketing!D15,0),MAX(AboveHWM!D15-'PNGC T2 Allocation'!D15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!E15-Tier2!E15-T2Remarketing!E15,0),MAX(AboveHWM!E15-'PNGC T2 Allocation'!E15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!F15-Tier2!F15-T2Remarketing!F15,0),MAX(AboveHWM!F15-'PNGC T2 Allocation'!F15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!G15-Tier2!G15-T2Remarketing!G15,0),MAX(AboveHWM!G15-'PNGC T2 Allocation'!G15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!H15-Tier2!H15-T2Remarketing!H15,0),MAX(AboveHWM!H15-'PNGC T2 Allocation'!H15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!I15-Tier2!I15-T2Remarketing!I15,0),MAX(AboveHWM!I15-'PNGC T2 Allocation'!I15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!J15-Tier2!J15-T2Remarketing!J15,0),MAX(AboveHWM!J15-'PNGC T2 Allocation'!J15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!K15-Tier2!K15-T2Remarketing!K15,0),MAX(AboveHWM!K15-'PNGC T2 Allocation'!K15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!L15-Tier2!L15-T2Remarketing!L15,0),MAX(AboveHWM!L15-'PNGC T2 Allocation'!L15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!M15-Tier2!M15-T2Remarketing!M15,0),MAX(AboveHWM!M15-'PNGC T2 Allocation'!M15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!N15-Tier2!N15-T2Remarketing!N15,0),MAX(AboveHWM!N15-'PNGC T2 Allocation'!N15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!O15-Tier2!O15-T2Remarketing!O15,0),MAX(AboveHWM!O15-'PNGC T2 Allocation'!O15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!P15-Tier2!P15-T2Remarketing!P15,0),MAX(AboveHWM!P15-'PNGC T2 Allocation'!P15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!Q15-Tier2!Q15-T2Remarketing!Q15,0),MAX(AboveHWM!Q15-'PNGC T2 Allocation'!Q15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!R15-Tier2!R15-T2Remarketing!R15,0),MAX(AboveHWM!R15-'PNGC T2 Allocation'!R15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!S15-Tier2!S15-T2Remarketing!S15,0),MAX(AboveHWM!S15-'PNGC T2 Allocation'!S15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!T15-Tier2!T15-T2Remarketing!T15,0),MAX(AboveHWM!T15-'PNGC T2 Allocation'!T15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!U15-Tier2!U15-T2Remarketing!U15,0),MAX(AboveHWM!U15-'PNGC T2 Allocation'!U15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!V15-Tier2!V15-T2Remarketing!V15,0),MAX(AboveHWM!V15-'PNGC T2 Allocation'!V15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!W15-Tier2!W15-T2Remarketing!W15,0),MAX(AboveHWM!W15-'PNGC T2 Allocation'!W15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!X15-Tier2!X15-T2Remarketing!X15,0),MAX(AboveHWM!X15-'PNGC T2 Allocation'!X15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!Y15-Tier2!Y15-T2Remarketing!Y15,0),MAX(AboveHWM!Y15-'PNGC T2 Allocation'!Y15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!Z15-Tier2!Z15-T2Remarketing!Z15,0),MAX(AboveHWM!Z15-'PNGC T2 Allocation'!Z15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AA15-Tier2!AA15-T2Remarketing!AA15,0),MAX(AboveHWM!AA15-'PNGC T2 Allocation'!AA15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AB15-Tier2!AB15-T2Remarketing!AB15,0),MAX(AboveHWM!AB15-'PNGC T2 Allocation'!AB15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AC15-Tier2!AC15-T2Remarketing!AC15,0),MAX(AboveHWM!AC15-'PNGC T2 Allocation'!AC15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AD15-Tier2!AD15-T2Remarketing!AD15,0),MAX(AboveHWM!AD15-'PNGC T2 Allocation'!AD15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AE15-Tier2!AE15-T2Remarketing!AE15,0),MAX(AboveHWM!AE15-'PNGC T2 Allocation'!AE15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AF15-Tier2!AF15-T2Remarketing!AF15,0),MAX(AboveHWM!AF15-'PNGC T2 Allocation'!AF15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AG15-Tier2!AG15-T2Remarketing!AG15,0),MAX(AboveHWM!AG15-'PNGC T2 Allocation'!AG15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AH15-Tier2!AH15-T2Remarketing!AH15,0),MAX(AboveHWM!AH15-'PNGC T2 Allocation'!AH15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AI15-Tier2!AI15-T2Remarketing!AI15,0),MAX(AboveHWM!AI15-'PNGC T2 Allocation'!AI15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AJ15-Tier2!AJ15-T2Remarketing!AJ15,0),MAX(AboveHWM!AJ15-'PNGC T2 Allocation'!AJ15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AK15-Tier2!AK15-T2Remarketing!AK15,0),MAX(AboveHWM!AK15-'PNGC T2 Allocation'!AK15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AL15-Tier2!AL15-T2Remarketing!AL15,0),MAX(AboveHWM!AL15-'PNGC T2 Allocation'!AL15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AM15-Tier2!AM15-T2Remarketing!AM15,0),MAX(AboveHWM!AM15-'PNGC T2 Allocation'!AM15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AN15-Tier2!AN15-T2Remarketing!AN15,0),MAX(AboveHWM!AN15-'PNGC T2 Allocation'!AN15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AO15-Tier2!AO15-T2Remarketing!AO15,0),MAX(AboveHWM!AO15-'PNGC T2 Allocation'!AO15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AP15-Tier2!AP15-T2Remarketing!AP15,0),MAX(AboveHWM!AP15-'PNGC T2 Allocation'!AP15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AQ15-Tier2!AQ15-T2Remarketing!AQ15,0),MAX(AboveHWM!AQ15-'PNGC T2 Allocation'!AQ15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AR15-Tier2!AR15-T2Remarketing!AR15,0),MAX(AboveHWM!AR15-'PNGC T2 Allocation'!AR15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AS15-Tier2!AS15-T2Remarketing!AS15,0),MAX(AboveHWM!AS15-'PNGC T2 Allocation'!AS15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AT15-Tier2!AT15-T2Remarketing!AT15,0),MAX(AboveHWM!AT15-'PNGC T2 Allocation'!AT15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AU15-Tier2!AU15-T2Remarketing!AU15,0),MAX(AboveHWM!AU15-'PNGC T2 Allocation'!AU15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AV15-Tier2!AV15-T2Remarketing!AV15,0),MAX(AboveHWM!AV15-'PNGC T2 Allocation'!AV15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AW15-Tier2!AW15-T2Remarketing!AW15,0),MAX(AboveHWM!AW15-'PNGC T2 Allocation'!AW15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AX15-Tier2!AX15-T2Remarketing!AX15,0),MAX(AboveHWM!AX15-'PNGC T2 Allocation'!AX15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AY15-Tier2!AY15-T2Remarketing!AY15,0),MAX(AboveHWM!AY15-'PNGC T2 Allocation'!AY15,0))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!D17-Tier2!D17-T2Remarketing!D17,0),MAX(AboveHWM!D17-'PNGC T2 Allocation'!D17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!E17-Tier2!E17-T2Remarketing!E17,0),MAX(AboveHWM!E17-'PNGC T2 Allocation'!E17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!F17-Tier2!F17-T2Remarketing!F17,0),MAX(AboveHWM!F17-'PNGC T2 Allocation'!F17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!G17-Tier2!G17-T2Remarketing!G17,0),MAX(AboveHWM!G17-'PNGC T2 Allocation'!G17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!H17-Tier2!H17-T2Remarketing!H17,0),MAX(AboveHWM!H17-'PNGC T2 Allocation'!H17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!I17-Tier2!I17-T2Remarketing!I17,0),MAX(AboveHWM!I17-'PNGC T2 Allocation'!I17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!J17-Tier2!J17-T2Remarketing!J17,0),MAX(AboveHWM!J17-'PNGC T2 Allocation'!J17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!K17-Tier2!K17-T2Remarketing!K17,0),MAX(AboveHWM!K17-'PNGC T2 Allocation'!K17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!L17-Tier2!L17-T2Remarketing!L17,0),MAX(AboveHWM!L17-'PNGC T2 Allocation'!L17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!M17-Tier2!M17-T2Remarketing!M17,0),MAX(AboveHWM!M17-'PNGC T2 Allocation'!M17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!N17-Tier2!N17-T2Remarketing!N17,0),MAX(AboveHWM!N17-'PNGC T2 Allocation'!N17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!O17-Tier2!O17-T2Remarketing!O17,0),MAX(AboveHWM!O17-'PNGC T2 Allocation'!O17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!P17-Tier2!P17-T2Remarketing!P17,0),MAX(AboveHWM!P17-'PNGC T2 Allocation'!P17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!Q17-Tier2!Q17-T2Remarketing!Q17,0),MAX(AboveHWM!Q17-'PNGC T2 Allocation'!Q17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!R17-Tier2!R17-T2Remarketing!R17,0),MAX(AboveHWM!R17-'PNGC T2 Allocation'!R17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!S17-Tier2!S17-T2Remarketing!S17,0),MAX(AboveHWM!S17-'PNGC T2 Allocation'!S17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!T17-Tier2!T17-T2Remarketing!T17,0),MAX(AboveHWM!T17-'PNGC T2 Allocation'!T17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!U17-Tier2!U17-T2Remarketing!U17,0),MAX(AboveHWM!U17-'PNGC T2 Allocation'!U17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!V17-Tier2!V17-T2Remarketing!V17,0),MAX(AboveHWM!V17-'PNGC T2 Allocation'!V17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!W17-Tier2!W17-T2Remarketing!W17,0),MAX(AboveHWM!W17-'PNGC T2 Allocation'!W17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!X17-Tier2!X17-T2Remarketing!X17,0),MAX(AboveHWM!X17-'PNGC T2 Allocation'!X17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!Y17-Tier2!Y17-T2Remarketing!Y17,0),MAX(AboveHWM!Y17-'PNGC T2 Allocation'!Y17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!Z17-Tier2!Z17-T2Remarketing!Z17,0),MAX(AboveHWM!Z17-'PNGC T2 Allocation'!Z17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AA17-Tier2!AA17-T2Remarketing!AA17,0),MAX(AboveHWM!AA17-'PNGC T2 Allocation'!AA17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AB17-Tier2!AB17-T2Remarketing!AB17,0),MAX(AboveHWM!AB17-'PNGC T2 Allocation'!AB17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AC17-Tier2!AC17-T2Remarketing!AC17,0),MAX(AboveHWM!AC17-'PNGC T2 Allocation'!AC17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AD17-Tier2!AD17-T2Remarketing!AD17,0),MAX(AboveHWM!AD17-'PNGC T2 Allocation'!AD17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AE17-Tier2!AE17-T2Remarketing!AE17,0),MAX(AboveHWM!AE17-'PNGC T2 Allocation'!AE17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AF17-Tier2!AF17-T2Remarketing!AF17,0),MAX(AboveHWM!AF17-'PNGC T2 Allocation'!AF17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AG17-Tier2!AG17-T2Remarketing!AG17,0),MAX(AboveHWM!AG17-'PNGC T2 Allocation'!AG17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AH17-Tier2!AH17-T2Remarketing!AH17,0),MAX(AboveHWM!AH17-'PNGC T2 Allocation'!AH17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AI17-Tier2!AI17-T2Remarketing!AI17,0),MAX(AboveHWM!AI17-'PNGC T2 Allocation'!AI17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AJ17-Tier2!AJ17-T2Remarketing!AJ17,0),MAX(AboveHWM!AJ17-'PNGC T2 Allocation'!AJ17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AK17-Tier2!AK17-T2Remarketing!AK17,0),MAX(AboveHWM!AK17-'PNGC T2 Allocation'!AK17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AL17-Tier2!AL17-T2Remarketing!AL17,0),MAX(AboveHWM!AL17-'PNGC T2 Allocation'!AL17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AM17-Tier2!AM17-T2Remarketing!AM17,0),MAX(AboveHWM!AM17-'PNGC T2 Allocation'!AM17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AN17-Tier2!AN17-T2Remarketing!AN17,0),MAX(AboveHWM!AN17-'PNGC T2 Allocation'!AN17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AO17-Tier2!AO17-T2Remarketing!AO17,0),MAX(AboveHWM!AO17-'PNGC T2 Allocation'!AO17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AP17-Tier2!AP17-T2Remarketing!AP17,0),MAX(AboveHWM!AP17-'PNGC T2 Allocation'!AP17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AQ17-Tier2!AQ17-T2Remarketing!AQ17,0),MAX(AboveHWM!AQ17-'PNGC T2 Allocation'!AQ17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AR17-Tier2!AR17-T2Remarketing!AR17,0),MAX(AboveHWM!AR17-'PNGC T2 Allocation'!AR17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AS17-Tier2!AS17-T2Remarketing!AS17,0),MAX(AboveHWM!AS17-'PNGC T2 Allocation'!AS17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AT17-Tier2!AT17-T2Remarketing!AT17,0),MAX(AboveHWM!AT17-'PNGC T2 Allocation'!AT17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AU17-Tier2!AU17-T2Remarketing!AU17,0),MAX(AboveHWM!AU17-'PNGC T2 Allocation'!AU17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AV17-Tier2!AV17-T2Remarketing!AV17,0),MAX(AboveHWM!AV17-'PNGC T2 Allocation'!AV17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AW17-Tier2!AW17-T2Remarketing!AW17,0),MAX(AboveHWM!AW17-'PNGC T2 Allocation'!AW17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AX17-Tier2!AX17-T2Remarketing!AX17,0),MAX(AboveHWM!AX17-'PNGC T2 Allocation'!AX17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AY17-Tier2!AY17-T2Remarketing!AY17,0),MAX(AboveHWM!AY17-'PNGC T2 Allocation'!AY17,0))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!D26-Tier2!D26-T2Remarketing!D26,0),MAX(AboveHWM!D26-'PNGC T2 Allocation'!D26,0))","v":432.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!E26-Tier2!E26-T2Remarketing!E26,0),MAX(AboveHWM!E26-'PNGC T2 Allocation'!E26,0))","v":312.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!F26-Tier2!F26-T2Remarketing!F26,0),MAX(AboveHWM!F26-'PNGC T2 Allocation'!F26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!G26-Tier2!G26-T2Remarketing!G26,0),MAX(AboveHWM!G26-'PNGC T2 Allocation'!G26,0))","v":321},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!H26-Tier2!H26-T2Remarketing!H26,0),MAX(AboveHWM!H26-'PNGC T2 Allocation'!H26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!I26-Tier2!I26-T2Remarketing!I26,0),MAX(AboveHWM!I26-'PNGC T2 Allocation'!I26,0))","v":344},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!J26-Tier2!J26-T2Remarketing!J26,0),MAX(AboveHWM!J26-'PNGC T2 Allocation'!J26,0))","v":416.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!K26-Tier2!K26-T2Remarketing!K26,0),MAX(AboveHWM!K26-'PNGC T2 Allocation'!K26,0))","v":328},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!L26-Tier2!L26-T2Remarketing!L26,0),MAX(AboveHWM!L26-'PNGC T2 Allocation'!L26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!M26-Tier2!M26-T2Remarketing!M26,0),MAX(AboveHWM!M26-'PNGC T2 Allocation'!M26,0))","v":296.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!N26-Tier2!N26-T2Remarketing!N26,0),MAX(AboveHWM!N26-'PNGC T2 Allocation'!N26,0))","v":416.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!O26-Tier2!O26-T2Remarketing!O26,0),MAX(AboveHWM!O26-'PNGC T2 Allocation'!O26,0))","v":327},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!P26-Tier2!P26-T2Remarketing!P26,0),MAX(AboveHWM!P26-'PNGC T2 Allocation'!P26,0))","v":416.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!Q26-Tier2!Q26-T2Remarketing!Q26,0),MAX(AboveHWM!Q26-'PNGC T2 Allocation'!Q26,0))","v":304},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!R26-Tier2!R26-T2Remarketing!R26,0),MAX(AboveHWM!R26-'PNGC T2 Allocation'!R26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!S26-Tier2!S26-T2Remarketing!S26,0),MAX(AboveHWM!S26-'PNGC T2 Allocation'!S26,0))","v":344},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!T26-Tier2!T26-T2Remarketing!T26,0),MAX(AboveHWM!T26-'PNGC T2 Allocation'!T26,0))","v":416.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!U26-Tier2!U26-T2Remarketing!U26,0),MAX(AboveHWM!U26-'PNGC T2 Allocation'!U26,0))","v":304},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!V26-Tier2!V26-T2Remarketing!V26,0),MAX(AboveHWM!V26-'PNGC T2 Allocation'!V26,0))","v":416.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!W26-Tier2!W26-T2Remarketing!W26,0),MAX(AboveHWM!W26-'PNGC T2 Allocation'!W26,0))","v":328},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!X26-Tier2!X26-T2Remarketing!X26,0),MAX(AboveHWM!X26-'PNGC T2 Allocation'!X26,0))","v":416.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!Y26-Tier2!Y26-T2Remarketing!Y26,0),MAX(AboveHWM!Y26-'PNGC T2 Allocation'!Y26,0))","v":328},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!Z26-Tier2!Z26-T2Remarketing!Z26,0),MAX(AboveHWM!Z26-'PNGC T2 Allocation'!Z26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AA26-Tier2!AA26-T2Remarketing!AA26,0),MAX(AboveHWM!AA26-'PNGC T2 Allocation'!AA26,0))","v":320},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AB26-Tier2!AB26-T2Remarketing!AB26,0),MAX(AboveHWM!AB26-'PNGC T2 Allocation'!AB26,0))","v":432.00000000000017},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AC26-Tier2!AC26-T2Remarketing!AC26,0),MAX(AboveHWM!AC26-'PNGC T2 Allocation'!AC26,0))","v":312.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AD26-Tier2!AD26-T2Remarketing!AD26,0),MAX(AboveHWM!AD26-'PNGC T2 Allocation'!AD26,0))","v":384},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AE26-Tier2!AE26-T2Remarketing!AE26,0),MAX(AboveHWM!AE26-'PNGC T2 Allocation'!AE26,0))","v":337.00000000000011},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AF26-Tier2!AF26-T2Remarketing!AF26,0),MAX(AboveHWM!AF26-'PNGC T2 Allocation'!AF26,0))","v":416.00000000000011},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AG26-Tier2!AG26-T2Remarketing!AG26,0),MAX(AboveHWM!AG26-'PNGC T2 Allocation'!AG26,0))","v":328.00000000000011},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AH26-Tier2!AH26-T2Remarketing!AH26,0),MAX(AboveHWM!AH26-'PNGC T2 Allocation'!AH26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AI26-Tier2!AI26-T2Remarketing!AI26,0),MAX(AboveHWM!AI26-'PNGC T2 Allocation'!AI26,0))","v":344.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AJ26-Tier2!AJ26-T2Remarketing!AJ26,0),MAX(AboveHWM!AJ26-'PNGC T2 Allocation'!AJ26,0))","v":384},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AK26-Tier2!AK26-T2Remarketing!AK26,0),MAX(AboveHWM!AK26-'PNGC T2 Allocation'!AK26,0))","v":288},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AL26-Tier2!AL26-T2Remarketing!AL26,0),MAX(AboveHWM!AL26-'PNGC T2 Allocation'!AL26,0))","v":432.00000000000017},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AM26-Tier2!AM26-T2Remarketing!AM26,0),MAX(AboveHWM!AM26-'PNGC T2 Allocation'!AM26,0))","v":311.00000000000011},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AN26-Tier2!AN26-T2Remarketing!AN26,0),MAX(AboveHWM!AN26-'PNGC T2 Allocation'!AN26,0))","v":416.00000000000011},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AO26-Tier2!AO26-T2Remarketing!AO26,0),MAX(AboveHWM!AO26-'PNGC T2 Allocation'!AO26,0))","v":304.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AP26-Tier2!AP26-T2Remarketing!AP26,0),MAX(AboveHWM!AP26-'PNGC T2 Allocation'!AP26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AQ26-Tier2!AQ26-T2Remarketing!AQ26,0),MAX(AboveHWM!AQ26-'PNGC T2 Allocation'!AQ26,0))","v":344.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AR26-Tier2!AR26-T2Remarketing!AR26,0),MAX(AboveHWM!AR26-'PNGC T2 Allocation'!AR26,0))","v":416.00000000000011},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AS26-Tier2!AS26-T2Remarketing!AS26,0),MAX(AboveHWM!AS26-'PNGC T2 Allocation'!AS26,0))","v":304.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AT26-Tier2!AT26-T2Remarketing!AT26,0),MAX(AboveHWM!AT26-'PNGC T2 Allocation'!AT26,0))","v":416.00000000000011},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AU26-Tier2!AU26-T2Remarketing!AU26,0),MAX(AboveHWM!AU26-'PNGC T2 Allocation'!AU26,0))","v":328.00000000000011},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AV26-Tier2!AV26-T2Remarketing!AV26,0),MAX(AboveHWM!AV26-'PNGC T2 Allocation'!AV26,0))","v":416.00000000000011},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AW26-Tier2!AW26-T2Remarketing!AW26,0),MAX(AboveHWM!AW26-'PNGC T2 Allocation'!AW26,0))","v":328.00000000000011},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AX26-Tier2!AX26-T2Remarketing!AX26,0),MAX(AboveHWM!AX26-'PNGC T2 Allocation'!AX26,0))","v":400.00000000000006},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AY26-Tier2!AY26-T2Remarketing!AY26,0),MAX(AboveHWM!AY26-'PNGC T2 Allocation'!AY26,0))","v":320.00000000000011}]
[null,10087,"Port Angeles, City of",{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!D35-Tier2!D35-T2Remarketing!D35,0),MAX(AboveHWM!D35-'PNGC T2 Allocation'!D35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!E35-Tier2!E35-T2Remarketing!E35,0),MAX(AboveHWM!E35-'PNGC T2 Allocation'!E35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!F35-Tier2!F35-T2Remarketing!F35,0),MAX(AboveHWM!F35-'PNGC T2 Allocation'!F35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!G35-Tier2!G35-T2Remarketing!G35,0),MAX(AboveHWM!G35-'PNGC T2 Allocation'!G35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!H35-Tier2!H35-T2Remarketing!H35,0),MAX(AboveHWM!H35-'PNGC T2 Allocation'!H35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!I35-Tier2!I35-T2Remarketing!I35,0),MAX(AboveHWM!I35-'PNGC T2 Allocation'!I35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!J35-Tier2!J35-T2Remarketing!J35,0),MAX(AboveHWM!J35-'PNGC T2 Allocation'!J35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!K35-Tier2!K35-T2Remarketing!K35,0),MAX(AboveHWM!K35-'PNGC T2 Allocation'!K35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!L35-Tier2!L35-T2Remarketing!L35,0),MAX(AboveHWM!L35-'PNGC T2 Allocation'!L35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!M35-Tier2!M35-T2Remarketing!M35,0),MAX(AboveHWM!M35-'PNGC T2 Allocation'!M35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!N35-Tier2!N35-T2Remarketing!N35,0),MAX(AboveHWM!N35-'PNGC T2 Allocation'!N35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!O35-Tier2!O35-T2Remarketing!O35,0),MAX(AboveHWM!O35-'PNGC T2 Allocation'!O35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!P35-Tier2!P35-T2Remarketing!P35,0),MAX(AboveHWM!P35-'PNGC T2 Allocation'!P35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!Q35-Tier2!Q35-T2Remarketing!Q35,0),MAX(AboveHWM!Q35-'PNGC T2 Allocation'!Q35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!R35-Tier2!R35-T2Remarketing!R35,0),MAX(AboveHWM!R35-'PNGC T2 Allocation'!R35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!S35-Tier2!S35-T2Remarketing!S35,0),MAX(AboveHWM!S35-'PNGC T2 Allocation'!S35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!T35-Tier2!T35-T2Remarketing!T35,0),MAX(AboveHWM!T35-'PNGC T2 Allocation'!T35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!U35-Tier2!U35-T2Remarketing!U35,0),MAX(AboveHWM!U35-'PNGC T2 Allocation'!U35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!V35-Tier2!V35-T2Remarketing!V35,0),MAX(AboveHWM!V35-'PNGC T2 Allocation'!V35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!W35-Tier2!W35-T2Remarketing!W35,0),MAX(AboveHWM!W35-'PNGC T2 Allocation'!W35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!X35-Tier2!X35-T2Remarketing!X35,0),MAX(AboveHWM!X35-'PNGC T2 Allocation'!X35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!Y35-Tier2!Y35-T2Remarketing!Y35,0),MAX(AboveHWM!Y35-'PNGC T2 Allocation'!Y35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!Z35-Tier2!Z35-T2Remarketing!Z35,0),MAX(AboveHWM!Z35-'PNGC T2 Allocation'!Z35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AA35-Tier2!AA35-T2Remarketing!AA35,0),MAX(AboveHWM!AA35-'PNGC T2 Allocation'!AA35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AB35-Tier2!AB35-T2Remarketing!AB35,0),MAX(AboveHWM!AB35-'PNGC T2 Allocation'!AB35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AC35-Tier2!AC35-T2Remarketing!AC35,0),MAX(AboveHWM!AC35-'PNGC T2 Allocation'!AC35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AD35-Tier2!AD35-T2Remarketing!AD35,0),MAX(AboveHWM!AD35-'PNGC T2 Allocation'!AD35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AE35-Tier2!AE35-T2Remarketing!AE35,0),MAX(AboveHWM!AE35-'PNGC T2 Allocation'!AE35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AF35-Tier2!AF35-T2Remarketing!AF35,0),MAX(AboveHWM!AF35-'PNGC T2 Allocation'!AF35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AG35-Tier2!AG35-T2Remarketing!AG35,0),MAX(AboveHWM!AG35-'PNGC T2 Allocation'!AG35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AH35-Tier2!AH35-T2Remarketing!AH35,0),MAX(AboveHWM!AH35-'PNGC T2 Allocation'!AH35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AI35-Tier2!AI35-T2Remarketing!AI35,0),MAX(AboveHWM!AI35-'PNGC T2 Allocation'!AI35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AJ35-Tier2!AJ35-T2Remarketing!AJ35,0),MAX(AboveHWM!AJ35-'PNGC T2 Allocation'!AJ35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AK35-Tier2!AK35-T2Remarketing!AK35,0),MAX(AboveHWM!AK35-'PNGC T2 Allocation'!AK35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AL35-Tier2!AL35-T2Remarketing!AL35,0),MAX(AboveHWM!AL35-'PNGC T2 Allocation'!AL35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AM35-Tier2!AM35-T2Remarketing!AM35,0),MAX(AboveHWM!AM35-'PNGC T2 Allocation'!AM35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AN35-Tier2!AN35-T2Remarketing!AN35,0),MAX(AboveHWM!AN35-'PNGC T2 Allocation'!AN35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AO35-Tier2!AO35-T2Remarketing!AO35,0),MAX(AboveHWM!AO35-'PNGC T2 Allocation'!AO35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AP35-Tier2!AP35-T2Remarketing!AP35,0),MAX(AboveHWM!AP35-'PNGC T2 Allocation'!AP35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AQ35-Tier2!AQ35-T2Remarketing!AQ35,0),MAX(AboveHWM!AQ35-'PNGC T2 Allocation'!AQ35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AR35-Tier2!AR35-T2Remarketing!AR35,0),MAX(AboveHWM!AR35-'PNGC T2 Allocation'!AR35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AS35-Tier2!AS35-T2Remarketing!AS35,0),MAX(AboveHWM!AS35-'PNGC T2 Allocation'!AS35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AT35-Tier2!AT35-T2Remarketing!AT35,0),MAX(AboveHWM!AT35-'PNGC T2 Allocation'!AT35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AU35-Tier2!AU35-T2Remarketing!AU35,0),MAX(AboveHWM!AU35-'PNGC T2 Allocation'!AU35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AV35-Tier2!AV35-T2Remarketing!AV35,0),MAX(AboveHWM!AV35-'PNGC T2 Allocation'!AV35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AW35-Tier2!AW35-T2Remarketing!AW35,0),MAX(AboveHWM!AW35-'PNGC T2 Allocation'!AW35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AX35-Tier2!AX35-T2Remarketing!AX35,0),MAX(AboveHWM!AX35-'PNGC T2 Allocation'!AX35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AY35-Tier2!AY35-T2Remarketing!AY35,0),MAX(AboveHWM!AY35-'PNGC T2 Allocation'!AY35,0))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!D44-Tier2!D44-T2Remarketing!D44,0),MAX(AboveHWM!D44-'PNGC T2 Allocation'!D44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!E44-Tier2!E44-T2Remarketing!E44,0),MAX(AboveHWM!E44-'PNGC T2 Allocation'!E44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!F44-Tier2!F44-T2Remarketing!F44,0),MAX(AboveHWM!F44-'PNGC T2 Allocation'!F44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!G44-Tier2!G44-T2Remarketing!G44,0),MAX(AboveHWM!G44-'PNGC T2 Allocation'!G44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!H44-Tier2!H44-T2Remarketing!H44,0),MAX(AboveHWM!H44-'PNGC T2 Allocation'!H44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!I44-Tier2!I44-T2Remarketing!I44,0),MAX(AboveHWM!I44-'PNGC T2 Allocation'!I44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!J44-Tier2!J44-T2Remarketing!J44,0),MAX(AboveHWM!J44-'PNGC T2 Allocation'!J44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!K44-Tier2!K44-T2Remarketing!K44,0),MAX(AboveHWM!K44-'PNGC T2 Allocation'!K44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!L44-Tier2!L44-T2Remarketing!L44,0),MAX(AboveHWM!L44-'PNGC T2 Allocation'!L44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!M44-Tier2!M44-T2Remarketing!M44,0),MAX(AboveHWM!M44-'PNGC T2 Allocation'!M44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!N44-Tier2!N44-T2Remarketing!N44,0),MAX(AboveHWM!N44-'PNGC T2 Allocation'!N44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!O44-Tier2!O44-T2Remarketing!O44,0),MAX(AboveHWM!O44-'PNGC T2 Allocation'!O44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!P44-Tier2!P44-T2Remarketing!P44,0),MAX(AboveHWM!P44-'PNGC T2 Allocation'!P44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!Q44-Tier2!Q44-T2Remarketing!Q44,0),MAX(AboveHWM!Q44-'PNGC T2 Allocation'!Q44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!R44-Tier2!R44-T2Remarketing!R44,0),MAX(AboveHWM!R44-'PNGC T2 Allocation'!R44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!S44-Tier2!S44-T2Remarketing!S44,0),MAX(AboveHWM!S44-'PNGC T2 Allocation'!S44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!T44-Tier2!T44-T2Remarketing!T44,0),MAX(AboveHWM!T44-'PNGC T2 Allocation'!T44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!U44-Tier2!U44-T2Remarketing!U44,0),MAX(AboveHWM!U44-'PNGC T2 Allocation'!U44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!V44-Tier2!V44-T2Remarketing!V44,0),MAX(AboveHWM!V44-'PNGC T2 Allocation'!V44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!W44-Tier2!W44-T2Remarketing!W44,0),MAX(AboveHWM!W44-'PNGC T2 Allocation'!W44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!X44-Tier2!X44-T2Remarketing!X44,0),MAX(AboveHWM!X44-'PNGC T2 Allocation'!X44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!Y44-Tier2!Y44-T2Remarketing!Y44,0),MAX(AboveHWM!Y44-'PNGC T2 Allocation'!Y44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!Z44-Tier2!Z44-T2Remarketing!Z44,0),MAX(AboveHWM!Z44-'PNGC T2 Allocation'!Z44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AA44-Tier2!AA44-T2Remarketing!AA44,0),MAX(AboveHWM!AA44-'PNGC T2 Allocation'!AA44,0))","v":0},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AB44-Tier2!AB44-T2Remarketing!AB44,0),MAX(AboveHWM!AB44-'PNGC T2 Allocation'!AB44,0))","v":9.8348712967459946},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AC44-Tier2!AC44-T2Remarketing!AC44,0),MAX(AboveHWM!AC44-'PNGC T2 Allocation'!AC44,0))","v":7.10296260320544},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AD44-Tier2!AD44-T2Remarketing!AD44,0),MAX(AboveHWM!AD44-'PNGC T2 Allocation'!AD44,0))","v":8.7421078193297728},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AE44-Tier2!AE44-T2Remarketing!AE44,0),MAX(AboveHWM!AE44-'PNGC T2 Allocation'!AE44,0))","v":7.6721102476930554},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AF44-Tier2!AF44-T2Remarketing!AF44,0),MAX(AboveHWM!AF44-'PNGC T2 Allocation'!AF44,0))","v":9.4706168042739201},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AG44-Tier2!AG44-T2Remarketing!AG44,0),MAX(AboveHWM!AG44-'PNGC T2 Allocation'!AG44,0))","v":7.4672170956775146},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AH44-Tier2!AH44-T2Remarketing!AH44,0),MAX(AboveHWM!AH44-'PNGC T2 Allocation'!AH44,0))","v":9.1063623118018455},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AI44-Tier2!AI44-T2Remarketing!AI44,0),MAX(AboveHWM!AI44-'PNGC T2 Allocation'!AI44,0))","v":7.8314715881495873},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AJ44-Tier2!AJ44-T2Remarketing!AJ44,0),MAX(AboveHWM!AJ44-'PNGC T2 Allocation'!AJ44,0))","v":8.7421078193297728},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AK44-Tier2!AK44-T2Remarketing!AK44,0),MAX(AboveHWM!AK44-'PNGC T2 Allocation'!AK44,0))","v":6.5565808644973291},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AL44-Tier2!AL44-T2Remarketing!AL44,0),MAX(AboveHWM!AL44-'PNGC T2 Allocation'!AL44,0))","v":9.8348712967459946},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AM44-Tier2!AM44-T2Remarketing!AM44,0),MAX(AboveHWM!AM44-'PNGC T2 Allocation'!AM44,0))","v":7.0801966974259356},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AN44-Tier2!AN44-T2Remarketing!AN44,0),MAX(AboveHWM!AN44-'PNGC T2 Allocation'!AN44,0))","v":9.4706168042739201},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AO44-Tier2!AO44-T2Remarketing!AO44,0),MAX(AboveHWM!AO44-'PNGC T2 Allocation'!AO44,0))","v":6.9208353569694028},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AP44-Tier2!AP44-T2Remarketing!AP44,0),MAX(AboveHWM!AP44-'PNGC T2 Allocation'!AP44,0))","v":9.1063623118018455},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AQ44-Tier2!AQ44-T2Remarketing!AQ44,0),MAX(AboveHWM!AQ44-'PNGC T2 Allocation'!AQ44,0))","v":7.8314715881495873},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AR44-Tier2!AR44-T2Remarketing!AR44,0),MAX(AboveHWM!AR44-'PNGC T2 Allocation'!AR44,0))","v":9.4706168042739201},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AS44-Tier2!AS44-T2Remarketing!AS44,0),MAX(AboveHWM!AS44-'PNGC T2 Allocation'!AS44,0))","v":6.9208353569694028},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AT44-Tier2!AT44-T2Remarketing!AT44,0),MAX(AboveHWM!AT44-'PNGC T2 Allocation'!AT44,0))","v":9.4706168042739201},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AU44-Tier2!AU44-T2Remarketing!AU44,0),MAX(AboveHWM!AU44-'PNGC T2 Allocation'!AU44,0))","v":7.4672170956775146},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AV44-Tier2!AV44-T2Remarketing!AV44,0),MAX(AboveHWM!AV44-'PNGC T2 Allocation'!AV44,0))","v":9.4706168042739201},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AW44-Tier2!AW44-T2Remarketing!AW44,0),MAX(AboveHWM!AW44-'PNGC T2 Allocation'!AW44,0))","v":7.4672170956775146},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AX44-Tier2!AX44-T2Remarketing!AX44,0),MAX(AboveHWM!AX44-'PNGC T2 Allocation'!AX44,0))","v":9.1063623118018455},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AY44-Tier2!AY44-T2Remarketing!AY44,0),MAX(AboveHWM!AY44-'PNGC T2 Allocation'!AY44,0))","v":7.2850898494414764}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!D53-Tier2!D53-T2Remarketing!D53,0),MAX(AboveHWM!D53-'PNGC T2 Allocation'!D53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!E53-Tier2!E53-T2Remarketing!E53,0),MAX(AboveHWM!E53-'PNGC T2 Allocation'!E53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!F53-Tier2!F53-T2Remarketing!F53,0),MAX(AboveHWM!F53-'PNGC T2 Allocation'!F53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!G53-Tier2!G53-T2Remarketing!G53,0),MAX(AboveHWM!G53-'PNGC T2 Allocation'!G53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!H53-Tier2!H53-T2Remarketing!H53,0),MAX(AboveHWM!H53-'PNGC T2 Allocation'!H53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!I53-Tier2!I53-T2Remarketing!I53,0),MAX(AboveHWM!I53-'PNGC T2 Allocation'!I53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!J53-Tier2!J53-T2Remarketing!J53,0),MAX(AboveHWM!J53-'PNGC T2 Allocation'!J53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!K53-Tier2!K53-T2Remarketing!K53,0),MAX(AboveHWM!K53-'PNGC T2 Allocation'!K53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!L53-Tier2!L53-T2Remarketing!L53,0),MAX(AboveHWM!L53-'PNGC T2 Allocation'!L53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!M53-Tier2!M53-T2Remarketing!M53,0),MAX(AboveHWM!M53-'PNGC T2 Allocation'!M53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!N53-Tier2!N53-T2Remarketing!N53,0),MAX(AboveHWM!N53-'PNGC T2 Allocation'!N53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!O53-Tier2!O53-T2Remarketing!O53,0),MAX(AboveHWM!O53-'PNGC T2 Allocation'!O53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!P53-Tier2!P53-T2Remarketing!P53,0),MAX(AboveHWM!P53-'PNGC T2 Allocation'!P53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!Q53-Tier2!Q53-T2Remarketing!Q53,0),MAX(AboveHWM!Q53-'PNGC T2 Allocation'!Q53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!R53-Tier2!R53-T2Remarketing!R53,0),MAX(AboveHWM!R53-'PNGC T2 Allocation'!R53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!S53-Tier2!S53-T2Remarketing!S53,0),MAX(AboveHWM!S53-'PNGC T2 Allocation'!S53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!T53-Tier2!T53-T2Remarketing!T53,0),MAX(AboveHWM!T53-'PNGC T2 Allocation'!T53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!U53-Tier2!U53-T2Remarketing!U53,0),MAX(AboveHWM!U53-'PNGC T2 Allocation'!U53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!V53-Tier2!V53-T2Remarketing!V53,0),MAX(AboveHWM!V53-'PNGC T2 Allocation'!V53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!W53-Tier2!W53-T2Remarketing!W53,0),MAX(AboveHWM!W53-'PNGC T2 Allocation'!W53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!X53-Tier2!X53-T2Remarketing!X53,0),MAX(AboveHWM!X53-'PNGC T2 Allocation'!X53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!Y53-Tier2!Y53-T2Remarketing!Y53,0),MAX(AboveHWM!Y53-'PNGC T2 Allocation'!Y53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!Z53-Tier2!Z53-T2Remarketing!Z53,0),MAX(AboveHWM!Z53-'PNGC T2 Allocation'!Z53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AA53-Tier2!AA53-T2Remarketing!AA53,0),MAX(AboveHWM!AA53-'PNGC T2 Allocation'!AA53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AB53-Tier2!AB53-T2Remarketing!AB53,0),MAX(AboveHWM!AB53-'PNGC T2 Allocation'!AB53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AC53-Tier2!AC53-T2Remarketing!AC53,0),MAX(AboveHWM!AC53-'PNGC T2 Allocation'!AC53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AD53-Tier2!AD53-T2Remarketing!AD53,0),MAX(AboveHWM!AD53-'PNGC T2 Allocation'!AD53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AE53-Tier2!AE53-T2Remarketing!AE53,0),MAX(AboveHWM!AE53-'PNGC T2 Allocation'!AE53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AF53-Tier2!AF53-T2Remarketing!AF53,0),MAX(AboveHWM!AF53-'PNGC T2 Allocation'!AF53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AG53-Tier2!AG53-T2Remarketing!AG53,0),MAX(AboveHWM!AG53-'PNGC T2 Allocation'!AG53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AH53-Tier2!AH53-T2Remarketing!AH53,0),MAX(AboveHWM!AH53-'PNGC T2 Allocation'!AH53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AI53-Tier2!AI53-T2Remarketing!AI53,0),MAX(AboveHWM!AI53-'PNGC T2 Allocation'!AI53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AJ53-Tier2!AJ53-T2Remarketing!AJ53,0),MAX(AboveHWM!AJ53-'PNGC T2 Allocation'!AJ53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AK53-Tier2!AK53-T2Remarketing!AK53,0),MAX(AboveHWM!AK53-'PNGC T2 Allocation'!AK53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AL53-Tier2!AL53-T2Remarketing!AL53,0),MAX(AboveHWM!AL53-'PNGC T2 Allocation'!AL53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AM53-Tier2!AM53-T2Remarketing!AM53,0),MAX(AboveHWM!AM53-'PNGC T2 Allocation'!AM53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AN53-Tier2!AN53-T2Remarketing!AN53,0),MAX(AboveHWM!AN53-'PNGC T2 Allocation'!AN53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AO53-Tier2!AO53-T2Remarketing!AO53,0),MAX(AboveHWM!AO53-'PNGC T2 Allocation'!AO53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AP53-Tier2!AP53-T2Remarketing!AP53,0),MAX(AboveHWM!AP53-'PNGC T2 Allocation'!AP53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AQ53-Tier2!AQ53-T2Remarketing!AQ53,0),MAX(AboveHWM!AQ53-'PNGC T2 Allocation'!AQ53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AR53-Tier2!AR53-T2Remarketing!AR53,0),MAX(AboveHWM!AR53-'PNGC T2 Allocation'!AR53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AS53-Tier2!AS53-T2Remarketing!AS53,0),MAX(AboveHWM!AS53-'PNGC T2 Allocation'!AS53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AT53-Tier2!AT53-T2Remarketing!AT53,0),MAX(AboveHWM!AT53-'PNGC T2 Allocation'!AT53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AU53-Tier2!AU53-T2Remarketing!AU53,0),MAX(AboveHWM!AU53-'PNGC T2 Allocation'!AU53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AV53-Tier2!AV53-T2Remarketing!AV53,0),MAX(AboveHWM!AV53-'PNGC T2 Allocation'!AV53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AW53-Tier2!AW53-T2Remarketing!AW53,0),MAX(AboveHWM!AW53-'PNGC T2 Allocation'!AW53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AX53-Tier2!AX53-T2Remarketing!AX53,0),MAX(AboveHWM!AX53-'PNGC T2 Allocation'!AX53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AY53-Tier2!AY53-T2Remarketing!AY53,0),MAX(AboveHWM!AY53-'PNGC T2 Allocation'!AY53,0))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!D62-Tier2!D62-T2Remarketing!D62,0),MAX(AboveHWM!D62-'PNGC T2 Allocation'!D62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!E62-Tier2!E62-T2Remarketing!E62,0),MAX(AboveHWM!E62-'PNGC T2 Allocation'!E62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!F62-Tier2!F62-T2Remarketing!F62,0),MAX(AboveHWM!F62-'PNGC T2 Allocation'!F62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!G62-Tier2!G62-T2Remarketing!G62,0),MAX(AboveHWM!G62-'PNGC T2 Allocation'!G62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!H62-Tier2!H62-T2Remarketing!H62,0),MAX(AboveHWM!H62-'PNGC T2 Allocation'!H62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!I62-Tier2!I62-T2Remarketing!I62,0),MAX(AboveHWM!I62-'PNGC T2 Allocation'!I62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!J62-Tier2!J62-T2Remarketing!J62,0),MAX(AboveHWM!J62-'PNGC T2 Allocation'!J62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!K62-Tier2!K62-T2Remarketing!K62,0),MAX(AboveHWM!K62-'PNGC T2 Allocation'!K62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!L62-Tier2!L62-T2Remarketing!L62,0),MAX(AboveHWM!L62-'PNGC T2 Allocation'!L62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!M62-Tier2!M62-T2Remarketing!M62,0),MAX(AboveHWM!M62-'PNGC T2 Allocation'!M62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!N62-Tier2!N62-T2Remarketing!N62,0),MAX(AboveHWM!N62-'PNGC T2 Allocation'!N62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!O62-Tier2!O62-T2Remarketing!O62,0),MAX(AboveHWM!O62-'PNGC T2 Allocation'!O62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!P62-Tier2!P62-T2Remarketing!P62,0),MAX(AboveHWM!P62-'PNGC T2 Allocation'!P62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!Q62-Tier2!Q62-T2Remarketing!Q62,0),MAX(AboveHWM!Q62-'PNGC T2 Allocation'!Q62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!R62-Tier2!R62-T2Remarketing!R62,0),MAX(AboveHWM!R62-'PNGC T2 Allocation'!R62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!S62-Tier2!S62-T2Remarketing!S62,0),MAX(AboveHWM!S62-'PNGC T2 Allocation'!S62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!T62-Tier2!T62-T2Remarketing!T62,0),MAX(AboveHWM!T62-'PNGC T2 Allocation'!T62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!U62-Tier2!U62-T2Remarketing!U62,0),MAX(AboveHWM!U62-'PNGC T2 Allocation'!U62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!V62-Tier2!V62-T2Remarketing!V62,0),MAX(AboveHWM!V62-'PNGC T2 Allocation'!V62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!W62-Tier2!W62-T2Remarketing!W62,0),MAX(AboveHWM!W62-'PNGC T2 Allocation'!W62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!X62-Tier2!X62-T2Remarketing!X62,0),MAX(AboveHWM!X62-'PNGC T2 Allocation'!X62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!Y62-Tier2!Y62-T2Remarketing!Y62,0),MAX(AboveHWM!Y62-'PNGC T2 Allocation'!Y62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!Z62-Tier2!Z62-T2Remarketing!Z62,0),MAX(AboveHWM!Z62-'PNGC T2 Allocation'!Z62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AA62-Tier2!AA62-T2Remarketing!AA62,0),MAX(AboveHWM!AA62-'PNGC T2 Allocation'!AA62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AB62-Tier2!AB62-T2Remarketing!AB62,0),MAX(AboveHWM!AB62-'PNGC T2 Allocation'!AB62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AC62-Tier2!AC62-T2Remarketing!AC62,0),MAX(AboveHWM!AC62-'PNGC T2 Allocation'!AC62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AD62-Tier2!AD62-T2Remarketing!AD62,0),MAX(AboveHWM!AD62-'PNGC T2 Allocation'!AD62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AE62-Tier2!AE62-T2Remarketing!AE62,0),MAX(AboveHWM!AE62-'PNGC T2 Allocation'!AE62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AF62-Tier2!AF62-T2Remarketing!AF62,0),MAX(AboveHWM!AF62-'PNGC T2 Allocation'!AF62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AG62-Tier2!AG62-T2Remarketing!AG62,0),MAX(AboveHWM!AG62-'PNGC T2 Allocation'!AG62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AH62-Tier2!AH62-T2Remarketing!AH62,0),MAX(AboveHWM!AH62-'PNGC T2 Allocation'!AH62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AI62-Tier2!AI62-T2Remarketing!AI62,0),MAX(AboveHWM!AI62-'PNGC T2 Allocation'!AI62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AJ62-Tier2!AJ62-T2Remarketing!AJ62,0),MAX(AboveHWM!AJ62-'PNGC T2 Allocation'!AJ62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AK62-Tier2!AK62-T2Remarketing!AK62,0),MAX(AboveHWM!AK62-'PNGC T2 Allocation'!AK62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AL62-Tier2!AL62-T2Remarketing!AL62,0),MAX(AboveHWM!AL62-'PNGC T2 Allocation'!AL62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AM62-Tier2!AM62-T2Remarketing!AM62,0),MAX(AboveHWM!AM62-'PNGC T2 Allocation'!AM62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AN62-Tier2!AN62-T2Remarketing!AN62,0),MAX(AboveHWM!AN62-'PNGC T2 Allocation'!AN62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AO62-Tier2!AO62-T2Remarketing!AO62,0),MAX(AboveHWM!AO62-'PNGC T2 Allocation'!AO62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AP62-Tier2!AP62-T2Remarketing!AP62,0),MAX(AboveHWM!AP62-'PNGC T2 Allocation'!AP62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AQ62-Tier2!AQ62-T2Remarketing!AQ62,0),MAX(AboveHWM!AQ62-'PNGC T2 Allocation'!AQ62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AR62-Tier2!AR62-T2Remarketing!AR62,0),MAX(AboveHWM!AR62-'PNGC T2 Allocation'!AR62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AS62-Tier2!AS62-T2Remarketing!AS62,0),MAX(AboveHWM!AS62-'PNGC T2 Allocation'!AS62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AT62-Tier2!AT62-T2Remarketing!AT62,0),MAX(AboveHWM!AT62-'PNGC T2 Allocation'!AT62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AU62-Tier2!AU62-T2Remarketing!AU62,0),MAX(AboveHWM!AU62-'PNGC T2 Allocation'!AU62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AV62-Tier2!AV62-T2Remarketing!AV62,0),MAX(AboveHWM!AV62-'PNGC T2 Allocation'!AV62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AW62-Tier2!AW62-T2Remarketing!AW62,0),MAX(AboveHWM!AW62-'PNGC T2 Allocation'!AW62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AX62-Tier2!AX62-T2Remarketing!AX62,0),MAX(AboveHWM!AX62-'PNGC T2 Allocation'!AX62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AY62-Tier2!AY62-T2Remarketing!AY62,0),MAX(AboveHWM!AY62-'PNGC T2 Allocation'!AY62,0))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!D71-Tier2!D71-T2Remarketing!D71,0),MAX(AboveHWM!D71-'PNGC T2 Allocation'!D71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!E71-Tier2!E71-T2Remarketing!E71,0),MAX(AboveHWM!E71-'PNGC T2 Allocation'!E71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!F71-Tier2!F71-T2Remarketing!F71,0),MAX(AboveHWM!F71-'PNGC T2 Allocation'!F71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!G71-Tier2!G71-T2Remarketing!G71,0),MAX(AboveHWM!G71-'PNGC T2 Allocation'!G71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!H71-Tier2!H71-T2Remarketing!H71,0),MAX(AboveHWM!H71-'PNGC T2 Allocation'!H71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!I71-Tier2!I71-T2Remarketing!I71,0),MAX(AboveHWM!I71-'PNGC T2 Allocation'!I71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!J71-Tier2!J71-T2Remarketing!J71,0),MAX(AboveHWM!J71-'PNGC T2 Allocation'!J71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!K71-Tier2!K71-T2Remarketing!K71,0),MAX(AboveHWM!K71-'PNGC T2 Allocation'!K71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!L71-Tier2!L71-T2Remarketing!L71,0),MAX(AboveHWM!L71-'PNGC T2 Allocation'!L71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!M71-Tier2!M71-T2Remarketing!M71,0),MAX(AboveHWM!M71-'PNGC T2 Allocation'!M71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!N71-Tier2!N71-T2Remarketing!N71,0),MAX(AboveHWM!N71-'PNGC T2 Allocation'!N71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!O71-Tier2!O71-T2Remarketing!O71,0),MAX(AboveHWM!O71-'PNGC T2 Allocation'!O71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!P71-Tier2!P71-T2Remarketing!P71,0),MAX(AboveHWM!P71-'PNGC T2 Allocation'!P71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!Q71-Tier2!Q71-T2Remarketing!Q71,0),MAX(AboveHWM!Q71-'PNGC T2 Allocation'!Q71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!R71-Tier2!R71-T2Remarketing!R71,0),MAX(AboveHWM!R71-'PNGC T2 Allocation'!R71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!S71-Tier2!S71-T2Remarketing!S71,0),MAX(AboveHWM!S71-'PNGC T2 Allocation'!S71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!T71-Tier2!T71-T2Remarketing!T71,0),MAX(AboveHWM!T71-'PNGC T2 Allocation'!T71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!U71-Tier2!U71-T2Remarketing!U71,0),MAX(AboveHWM!U71-'PNGC T2 Allocation'!U71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!V71-Tier2!V71-T2Remarketing!V71,0),MAX(AboveHWM!V71-'PNGC T2 Allocation'!V71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!W71-Tier2!W71-T2Remarketing!W71,0),MAX(AboveHWM!W71-'PNGC T2 Allocation'!W71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!X71-Tier2!X71-T2Remarketing!X71,0),MAX(AboveHWM!X71-'PNGC T2 Allocation'!X71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!Y71-Tier2!Y71-T2Remarketing!Y71,0),MAX(AboveHWM!Y71-'PNGC T2 Allocation'!Y71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!Z71-Tier2!Z71-T2Remarketing!Z71,0),MAX(AboveHWM!Z71-'PNGC T2 Allocation'!Z71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AA71-Tier2!AA71-T2Remarketing!AA71,0),MAX(AboveHWM!AA71-'PNGC T2 Allocation'!AA71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AB71-Tier2!AB71-T2Remarketing!AB71,0),MAX(AboveHWM!AB71-'PNGC T2 Allocation'!AB71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AC71-Tier2!AC71-T2Remarketing!AC71,0),MAX(AboveHWM!AC71-'PNGC T2 Allocation'!AC71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AD71-Tier2!AD71-T2Remarketing!AD71,0),MAX(AboveHWM!AD71-'PNGC T2 Allocation'!AD71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AE71-Tier2!AE71-T2Remarketing!AE71,0),MAX(AboveHWM!AE71-'PNGC T2 Allocation'!AE71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AF71-Tier2!AF71-T2Remarketing!AF71,0),MAX(AboveHWM!AF71-'PNGC T2 Allocation'!AF71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AG71-Tier2!AG71-T2Remarketing!AG71,0),MAX(AboveHWM!AG71-'PNGC T2 Allocation'!AG71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AH71-Tier2!AH71-T2Remarketing!AH71,0),MAX(AboveHWM!AH71-'PNGC T2 Allocation'!AH71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AI71-Tier2!AI71-T2Remarketing!AI71,0),MAX(AboveHWM!AI71-'PNGC T2 Allocation'!AI71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AJ71-Tier2!AJ71-T2Remarketing!AJ71,0),MAX(AboveHWM!AJ71-'PNGC T2 Allocation'!AJ71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AK71-Tier2!AK71-T2Remarketing!AK71,0),MAX(AboveHWM!AK71-'PNGC T2 Allocation'!AK71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AL71-Tier2!AL71-T2Remarketing!AL71,0),MAX(AboveHWM!AL71-'PNGC T2 Allocation'!AL71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AM71-Tier2!AM71-T2Remarketing!AM71,0),MAX(AboveHWM!AM71-'PNGC T2 Allocation'!AM71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AN71-Tier2!AN71-T2Remarketing!AN71,0),MAX(AboveHWM!AN71-'PNGC T2 Allocation'!AN71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AO71-Tier2!AO71-T2Remarketing!AO71,0),MAX(AboveHWM!AO71-'PNGC T2 Allocation'!AO71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AP71-Tier2!AP71-T2Remarketing!AP71,0),MAX(AboveHWM!AP71-'PNGC T2 Allocation'!AP71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AQ71-Tier2!AQ71-T2Remarketing!AQ71,0),MAX(AboveHWM!AQ71-'PNGC T2 Allocation'!AQ71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AR71-Tier2!AR71-T2Remarketing!AR71,0),MAX(AboveHWM!AR71-'PNGC T2 Allocation'!AR71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AS71-Tier2!AS71-T2Remarketing!AS71,0),MAX(AboveHWM!AS71-'PNGC T2 Allocation'!AS71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AT71-Tier2!AT71-T2Remarketing!AT71,0),MAX(AboveHWM!AT71-'PNGC T2 Allocation'!AT71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AU71-Tier2!AU71-T2Remarketing!AU71,0),MAX(AboveHWM!AU71-'PNGC T2 Allocation'!AU71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AV71-Tier2!AV71-T2Remarketing!AV71,0),MAX(AboveHWM!AV71-'PNGC T2 Allocation'!AV71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AW71-Tier2!AW71-T2Remarketing!AW71,0),MAX(AboveHWM!AW71-'PNGC T2 Allocation'!AW71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AX71-Tier2!AX71-T2Remarketing!AX71,0),MAX(AboveHWM!AX71-'PNGC T2 Allocation'!AX71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AY71-Tier2!AY71-T2Remarketing!AY71,0),MAX(AboveHWM!AY71-'PNGC T2 Allocation'!AY71,0))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!D72-Tier2!D72-T2Remarketing!D72,0),MAX(AboveHWM!D72-'PNGC T2 Allocation'!D72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!E72-Tier2!E72-T2Remarketing!E72,0),MAX(AboveHWM!E72-'PNGC T2 Allocation'!E72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!F72-Tier2!F72-T2Remarketing!F72,0),MAX(AboveHWM!F72-'PNGC T2 Allocation'!F72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!G72-Tier2!G72-T2Remarketing!G72,0),MAX(AboveHWM!G72-'PNGC T2 Allocation'!G72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!H72-Tier2!H72-T2Remarketing!H72,0),MAX(AboveHWM!H72-'PNGC T2 Allocation'!H72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!I72-Tier2!I72-T2Remarketing!I72,0),MAX(AboveHWM!I72-'PNGC T2 Allocation'!I72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!J72-Tier2!J72-T2Remarketing!J72,0),MAX(AboveHWM!J72-'PNGC T2 Allocation'!J72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!K72-Tier2!K72-T2Remarketing!K72,0),MAX(AboveHWM!K72-'PNGC T2 Allocation'!K72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!L72-Tier2!L72-T2Remarketing!L72,0),MAX(AboveHWM!L72-'PNGC T2 Allocation'!L72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!M72-Tier2!M72-T2Remarketing!M72,0),MAX(AboveHWM!M72-'PNGC T2 Allocation'!M72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!N72-Tier2!N72-T2Remarketing!N72,0),MAX(AboveHWM!N72-'PNGC T2 Allocation'!N72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!O72-Tier2!O72-T2Remarketing!O72,0),MAX(AboveHWM!O72-'PNGC T2 Allocation'!O72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!P72-Tier2!P72-T2Remarketing!P72,0),MAX(AboveHWM!P72-'PNGC T2 Allocation'!P72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!Q72-Tier2!Q72-T2Remarketing!Q72,0),MAX(AboveHWM!Q72-'PNGC T2 Allocation'!Q72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!R72-Tier2!R72-T2Remarketing!R72,0),MAX(AboveHWM!R72-'PNGC T2 Allocation'!R72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!S72-Tier2!S72-T2Remarketing!S72,0),MAX(AboveHWM!S72-'PNGC T2 Allocation'!S72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!T72-Tier2!T72-T2Remarketing!T72,0),MAX(AboveHWM!T72-'PNGC T2 Allocation'!T72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!U72-Tier2!U72-T2Remarketing!U72,0),MAX(AboveHWM!U72-'PNGC T2 Allocation'!U72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!V72-Tier2!V72-T2Remarketing!V72,0),MAX(AboveHWM!V72-'PNGC T2 Allocation'!V72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!W72-Tier2!W72-T2Remarketing!W72,0),MAX(AboveHWM!W72-'PNGC T2 Allocation'!W72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!X72-Tier2!X72-T2Remarketing!X72,0),MAX(AboveHWM!X72-'PNGC T2 Allocation'!X72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!Y72-Tier2!Y72-T2Remarketing!Y72,0),MAX(AboveHWM!Y72-'PNGC T2 Allocation'!Y72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!Z72-Tier2!Z72-T2Remarketing!Z72,0),MAX(AboveHWM!Z72-'PNGC T2 Allocation'!Z72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AA72-Tier2!AA72-T2Remarketing!AA72,0),MAX(AboveHWM!AA72-'PNGC T2 Allocation'!AA72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AB72-Tier2!AB72-T2Remarketing!AB72,0),MAX(AboveHWM!AB72-'PNGC T2 Allocation'!AB72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AC72-Tier2!AC72-T2Remarketing!AC72,0),MAX(AboveHWM!AC72-'PNGC T2 Allocation'!AC72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AD72-Tier2!AD72-T2Remarketing!AD72,0),MAX(AboveHWM!AD72-'PNGC T2 Allocation'!AD72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AE72-Tier2!AE72-T2Remarketing!AE72,0),MAX(AboveHWM!AE72-'PNGC T2 Allocation'!AE72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AF72-Tier2!AF72-T2Remarketing!AF72,0),MAX(AboveHWM!AF72-'PNGC T2 Allocation'!AF72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AG72-Tier2!AG72-T2Remarketing!AG72,0),MAX(AboveHWM!AG72-'PNGC T2 Allocation'!AG72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AH72-Tier2!AH72-T2Remarketing!AH72,0),MAX(AboveHWM!AH72-'PNGC T2 Allocation'!AH72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AI72-Tier2!AI72-T2Remarketing!AI72,0),MAX(AboveHWM!AI72-'PNGC T2 Allocation'!AI72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AJ72-Tier2!AJ72-T2Remarketing!AJ72,0),MAX(AboveHWM!AJ72-'PNGC T2 Allocation'!AJ72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AK72-Tier2!AK72-T2Remarketing!AK72,0),MAX(AboveHWM!AK72-'PNGC T2 Allocation'!AK72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AL72-Tier2!AL72-T2Remarketing!AL72,0),MAX(AboveHWM!AL72-'PNGC T2 Allocation'!AL72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AM72-Tier2!AM72-T2Remarketing!AM72,0),MAX(AboveHWM!AM72-'PNGC T2 Allocation'!AM72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AN72-Tier2!AN72-T2Remarketing!AN72,0),MAX(AboveHWM!AN72-'PNGC T2 Allocation'!AN72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AO72-Tier2!AO72-T2Remarketing!AO72,0),MAX(AboveHWM!AO72-'PNGC T2 Allocation'!AO72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AP72-Tier2!AP72-T2Remarketing!AP72,0),MAX(AboveHWM!AP72-'PNGC T2 Allocation'!AP72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AQ72-Tier2!AQ72-T2Remarketing!AQ72,0),MAX(AboveHWM!AQ72-'PNGC T2 Allocation'!AQ72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AR72-Tier2!AR72-T2Remarketing!AR72,0),MAX(AboveHWM!AR72-'PNGC T2 Allocation'!AR72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AS72-Tier2!AS72-T2Remarketing!AS72,0),MAX(AboveHWM!AS72-'PNGC T2 Allocation'!AS72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AT72-Tier2!AT72-T2Remarketing!AT72,0),MAX(AboveHWM!AT72-'PNGC T2 Allocation'!AT72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AU72-Tier2!AU72-T2Remarketing!AU72,0),MAX(AboveHWM!AU72-'PNGC T2 Allocation'!AU72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AV72-Tier2!AV72-T2Remarketing!AV72,0),MAX(AboveHWM!AV72-'PNGC T2 Allocation'!AV72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AW72-Tier2!AW72-T2Remarketing!AW72,0),MAX(AboveHWM!AW72-'PNGC T2 Allocation'!AW72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AX72-Tier2!AX72-T2Remarketing!AX72,0),MAX(AboveHWM!AX72-'PNGC T2 Allocation'!AX72,0))","v":0},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AY72-Tier2!AY72-T2Remarketing!AY72,0),MAX(AboveHWM!AY72-'PNGC T2 Allocation'!AY72,0))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!D81-Tier2!D81-T2Remarketing!D81,0),MAX(AboveHWM!D81-'PNGC T2 Allocation'!D81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!E81-Tier2!E81-T2Remarketing!E81,0),MAX(AboveHWM!E81-'PNGC T2 Allocation'!E81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!F81-Tier2!F81-T2Remarketing!F81,0),MAX(AboveHWM!F81-'PNGC T2 Allocation'!F81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!G81-Tier2!G81-T2Remarketing!G81,0),MAX(AboveHWM!G81-'PNGC T2 Allocation'!G81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!H81-Tier2!H81-T2Remarketing!H81,0),MAX(AboveHWM!H81-'PNGC T2 Allocation'!H81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!I81-Tier2!I81-T2Remarketing!I81,0),MAX(AboveHWM!I81-'PNGC T2 Allocation'!I81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!J81-Tier2!J81-T2Remarketing!J81,0),MAX(AboveHWM!J81-'PNGC T2 Allocation'!J81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!K81-Tier2!K81-T2Remarketing!K81,0),MAX(AboveHWM!K81-'PNGC T2 Allocation'!K81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!L81-Tier2!L81-T2Remarketing!L81,0),MAX(AboveHWM!L81-'PNGC T2 Allocation'!L81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!M81-Tier2!M81-T2Remarketing!M81,0),MAX(AboveHWM!M81-'PNGC T2 Allocation'!M81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!N81-Tier2!N81-T2Remarketing!N81,0),MAX(AboveHWM!N81-'PNGC T2 Allocation'!N81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!O81-Tier2!O81-T2Remarketing!O81,0),MAX(AboveHWM!O81-'PNGC T2 Allocation'!O81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!P81-Tier2!P81-T2Remarketing!P81,0),MAX(AboveHWM!P81-'PNGC T2 Allocation'!P81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!Q81-Tier2!Q81-T2Remarketing!Q81,0),MAX(AboveHWM!Q81-'PNGC T2 Allocation'!Q81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!R81-Tier2!R81-T2Remarketing!R81,0),MAX(AboveHWM!R81-'PNGC T2 Allocation'!R81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!S81-Tier2!S81-T2Remarketing!S81,0),MAX(AboveHWM!S81-'PNGC T2 Allocation'!S81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!T81-Tier2!T81-T2Remarketing!T81,0),MAX(AboveHWM!T81-'PNGC T2 Allocation'!T81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!U81-Tier2!U81-T2Remarketing!U81,0),MAX(AboveHWM!U81-'PNGC T2 Allocation'!U81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!V81-Tier2!V81-T2Remarketing!V81,0),MAX(AboveHWM!V81-'PNGC T2 Allocation'!V81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!W81-Tier2!W81-T2Remarketing!W81,0),MAX(AboveHWM!W81-'PNGC T2 Allocation'!W81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!X81-Tier2!X81-T2Remarketing!X81,0),MAX(AboveHWM!X81-'PNGC T2 Allocation'!X81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!Y81-Tier2!Y81-T2Remarketing!Y81,0),MAX(AboveHWM!Y81-'PNGC T2 Allocation'!Y81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!Z81-Tier2!Z81-T2Remarketing!Z81,0),MAX(AboveHWM!Z81-'PNGC T2 Allocation'!Z81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AA81-Tier2!AA81-T2Remarketing!AA81,0),MAX(AboveHWM!AA81-'PNGC T2 Allocation'!AA81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AB81-Tier2!AB81-T2Remarketing!AB81,0),MAX(AboveHWM!AB81-'PNGC T2 Allocation'!AB81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AC81-Tier2!AC81-T2Remarketing!AC81,0),MAX(AboveHWM!AC81-'PNGC T2 Allocation'!AC81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AD81-Tier2!AD81-T2Remarketing!AD81,0),MAX(AboveHWM!AD81-'PNGC T2 Allocation'!AD81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AE81-Tier2!AE81-T2Remarketing!AE81,0),MAX(AboveHWM!AE81-'PNGC T2 Allocation'!AE81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AF81-Tier2!AF81-T2Remarketing!AF81,0),MAX(AboveHWM!AF81-'PNGC T2 Allocation'!AF81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AG81-Tier2!AG81-T2Remarketing!AG81,0),MAX(AboveHWM!AG81-'PNGC T2 Allocation'!AG81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AH81-Tier2!AH81-T2Remarketing!AH81,0),MAX(AboveHWM!AH81-'PNGC T2 Allocation'!AH81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AI81-Tier2!AI81-T2Remarketing!AI81,0),MAX(AboveHWM!AI81-'PNGC T2 Allocation'!AI81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AJ81-Tier2!AJ81-T2Remarketing!AJ81,0),MAX(AboveHWM!AJ81-'PNGC T2 Allocation'!AJ81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AK81-Tier2!AK81-T2Remarketing!AK81,0),MAX(AboveHWM!AK81-'PNGC T2 Allocation'!AK81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AL81-Tier2!AL81-T2Remarketing!AL81,0),MAX(AboveHWM!AL81-'PNGC T2 Allocation'!AL81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AM81-Tier2!AM81-T2Remarketing!AM81,0),MAX(AboveHWM!AM81-'PNGC T2 Allocation'!AM81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AN81-Tier2!AN81-T2Remarketing!AN81,0),MAX(AboveHWM!AN81-'PNGC T2 Allocation'!AN81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AO81-Tier2!AO81-T2Remarketing!AO81,0),MAX(AboveHWM!AO81-'PNGC T2 Allocation'!AO81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AP81-Tier2!AP81-T2Remarketing!AP81,0),MAX(AboveHWM!AP81-'PNGC T2 Allocation'!AP81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AQ81-Tier2!AQ81-T2Remarketing!AQ81,0),MAX(AboveHWM!AQ81-'PNGC T2 Allocation'!AQ81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AR81-Tier2!AR81-T2Remarketing!AR81,0),MAX(AboveHWM!AR81-'PNGC T2 Allocation'!AR81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AS81-Tier2!AS81-T2Remarketing!AS81,0),MAX(AboveHWM!AS81-'PNGC T2 Allocation'!AS81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AT81-Tier2!AT81-T2Remarketing!AT81,0),MAX(AboveHWM!AT81-'PNGC T2 Allocation'!AT81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AU81-Tier2!AU81-T2Remarketing!AU81,0),MAX(AboveHWM!AU81-'PNGC T2 Allocation'!AU81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AV81-Tier2!AV81-T2Remarketing!AV81,0),MAX(AboveHWM!AV81-'PNGC T2 Allocation'!AV81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AW81-Tier2!AW81-T2Remarketing!AW81,0),MAX(AboveHWM!AW81-'PNGC T2 Allocation'!AW81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AX81-Tier2!AX81-T2Remarketing!AX81,0),MAX(AboveHWM!AX81-'PNGC T2 Allocation'!AX81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AY81-Tier2!AY81-T2Remarketing!AY81,0),MAX(AboveHWM!AY81-'PNGC T2 Allocation'!AY81,0))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!D90-Tier2!D90-T2Remarketing!D90,0),MAX(AboveHWM!D90-'PNGC T2 Allocation'!D90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!E90-Tier2!E90-T2Remarketing!E90,0),MAX(AboveHWM!E90-'PNGC T2 Allocation'!E90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!F90-Tier2!F90-T2Remarketing!F90,0),MAX(AboveHWM!F90-'PNGC T2 Allocation'!F90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!G90-Tier2!G90-T2Remarketing!G90,0),MAX(AboveHWM!G90-'PNGC T2 Allocation'!G90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!H90-Tier2!H90-T2Remarketing!H90,0),MAX(AboveHWM!H90-'PNGC T2 Allocation'!H90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!I90-Tier2!I90-T2Remarketing!I90,0),MAX(AboveHWM!I90-'PNGC T2 Allocation'!I90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!J90-Tier2!J90-T2Remarketing!J90,0),MAX(AboveHWM!J90-'PNGC T2 Allocation'!J90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!K90-Tier2!K90-T2Remarketing!K90,0),MAX(AboveHWM!K90-'PNGC T2 Allocation'!K90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!L90-Tier2!L90-T2Remarketing!L90,0),MAX(AboveHWM!L90-'PNGC T2 Allocation'!L90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!M90-Tier2!M90-T2Remarketing!M90,0),MAX(AboveHWM!M90-'PNGC T2 Allocation'!M90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!N90-Tier2!N90-T2Remarketing!N90,0),MAX(AboveHWM!N90-'PNGC T2 Allocation'!N90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!O90-Tier2!O90-T2Remarketing!O90,0),MAX(AboveHWM!O90-'PNGC T2 Allocation'!O90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!P90-Tier2!P90-T2Remarketing!P90,0),MAX(AboveHWM!P90-'PNGC T2 Allocation'!P90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!Q90-Tier2!Q90-T2Remarketing!Q90,0),MAX(AboveHWM!Q90-'PNGC T2 Allocation'!Q90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!R90-Tier2!R90-T2Remarketing!R90,0),MAX(AboveHWM!R90-'PNGC T2 Allocation'!R90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!S90-Tier2!S90-T2Remarketing!S90,0),MAX(AboveHWM!S90-'PNGC T2 Allocation'!S90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!T90-Tier2!T90-T2Remarketing!T90,0),MAX(AboveHWM!T90-'PNGC T2 Allocation'!T90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!U90-Tier2!U90-T2Remarketing!U90,0),MAX(AboveHWM!U90-'PNGC T2 Allocation'!U90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!V90-Tier2!V90-T2Remarketing!V90,0),MAX(AboveHWM!V90-'PNGC T2 Allocation'!V90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!W90-Tier2!W90-T2Remarketing!W90,0),MAX(AboveHWM!W90-'PNGC T2 Allocation'!W90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!X90-Tier2!X90-T2Remarketing!X90,0),MAX(AboveHWM!X90-'PNGC T2 Allocation'!X90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!Y90-Tier2!Y90-T2Remarketing!Y90,0),MAX(AboveHWM!Y90-'PNGC T2 Allocation'!Y90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!Z90-Tier2!Z90-T2Remarketing!Z90,0),MAX(AboveHWM!Z90-'PNGC T2 Allocation'!Z90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AA90-Tier2!AA90-T2Remarketing!AA90,0),MAX(AboveHWM!AA90-'PNGC T2 Allocation'!AA90,0))","v":0},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AB90-Tier2!AB90-T2Remarketing!AB90,0),MAX(AboveHWM!AB90-'PNGC T2 Allocation'!AB90,0))","v":36.192326372025256},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AC90-Tier2!AC90-T2Remarketing!AC90,0),MAX(AboveHWM!AC90-'PNGC T2 Allocation'!AC90,0))","v":26.138902379796018},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AD90-Tier2!AD90-T2Remarketing!AD90,0),MAX(AboveHWM!AD90-'PNGC T2 Allocation'!AD90,0))","v":32.170956775133561},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AE90-Tier2!AE90-T2Remarketing!AE90,0),MAX(AboveHWM!AE90-'PNGC T2 Allocation'!AE90,0))","v":28.233365711510441},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AF90-Tier2!AF90-T2Remarketing!AF90,0),MAX(AboveHWM!AF90-'PNGC T2 Allocation'!AF90,0))","v":34.851869839728025},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AG90-Tier2!AG90-T2Remarketing!AG90,0),MAX(AboveHWM!AG90-'PNGC T2 Allocation'!AG90,0))","v":27.479358912093247},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AH90-Tier2!AH90-T2Remarketing!AH90,0),MAX(AboveHWM!AH90-'PNGC T2 Allocation'!AH90,0))","v":33.511413307430786},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AI90-Tier2!AI90-T2Remarketing!AI90,0),MAX(AboveHWM!AI90-'PNGC T2 Allocation'!AI90,0))","v":28.819815444390482},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AJ90-Tier2!AJ90-T2Remarketing!AJ90,0),MAX(AboveHWM!AJ90-'PNGC T2 Allocation'!AJ90,0))","v":32.170956775133561},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AK90-Tier2!AK90-T2Remarketing!AK90,0),MAX(AboveHWM!AK90-'PNGC T2 Allocation'!AK90,0))","v":24.128217581350171},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AL90-Tier2!AL90-T2Remarketing!AL90,0),MAX(AboveHWM!AL90-'PNGC T2 Allocation'!AL90,0))","v":36.192326372025256},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AM90-Tier2!AM90-T2Remarketing!AM90,0),MAX(AboveHWM!AM90-'PNGC T2 Allocation'!AM90,0))","v":26.05512384652744},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AN90-Tier2!AN90-T2Remarketing!AN90,0),MAX(AboveHWM!AN90-'PNGC T2 Allocation'!AN90,0))","v":34.851869839728025},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AO90-Tier2!AO90-T2Remarketing!AO90,0),MAX(AboveHWM!AO90-'PNGC T2 Allocation'!AO90,0))","v":25.468674113647403},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AP90-Tier2!AP90-T2Remarketing!AP90,0),MAX(AboveHWM!AP90-'PNGC T2 Allocation'!AP90,0))","v":33.511413307430786},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AQ90-Tier2!AQ90-T2Remarketing!AQ90,0),MAX(AboveHWM!AQ90-'PNGC T2 Allocation'!AQ90,0))","v":28.819815444390482},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AR90-Tier2!AR90-T2Remarketing!AR90,0),MAX(AboveHWM!AR90-'PNGC T2 Allocation'!AR90,0))","v":34.851869839728025},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AS90-Tier2!AS90-T2Remarketing!AS90,0),MAX(AboveHWM!AS90-'PNGC T2 Allocation'!AS90,0))","v":25.468674113647403},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AT90-Tier2!AT90-T2Remarketing!AT90,0),MAX(AboveHWM!AT90-'PNGC T2 Allocation'!AT90,0))","v":34.851869839728025},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AU90-Tier2!AU90-T2Remarketing!AU90,0),MAX(AboveHWM!AU90-'PNGC T2 Allocation'!AU90,0))","v":27.479358912093247},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AV90-Tier2!AV90-T2Remarketing!AV90,0),MAX(AboveHWM!AV90-'PNGC T2 Allocation'!AV90,0))","v":34.851869839728025},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AW90-Tier2!AW90-T2Remarketing!AW90,0),MAX(AboveHWM!AW90-'PNGC T2 Allocation'!AW90,0))","v":27.479358912093247},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AX90-Tier2!AX90-T2Remarketing!AX90,0),MAX(AboveHWM!AX90-'PNGC T2 Allocation'!AX90,0))","v":33.511413307430786},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AY90-Tier2!AY90-T2Remarketing!AY90,0),MAX(AboveHWM!AY90-'PNGC T2 Allocation'!AY90,0))","v":26.809130645944631}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!D99-Tier2!D99-T2Remarketing!D99,0),MAX(AboveHWM!D99-'PNGC T2 Allocation'!D99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!E99-Tier2!E99-T2Remarketing!E99,0),MAX(AboveHWM!E99-'PNGC T2 Allocation'!E99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!F99-Tier2!F99-T2Remarketing!F99,0),MAX(AboveHWM!F99-'PNGC T2 Allocation'!F99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!G99-Tier2!G99-T2Remarketing!G99,0),MAX(AboveHWM!G99-'PNGC T2 Allocation'!G99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!H99-Tier2!H99-T2Remarketing!H99,0),MAX(AboveHWM!H99-'PNGC T2 Allocation'!H99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!I99-Tier2!I99-T2Remarketing!I99,0),MAX(AboveHWM!I99-'PNGC T2 Allocation'!I99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!J99-Tier2!J99-T2Remarketing!J99,0),MAX(AboveHWM!J99-'PNGC T2 Allocation'!J99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!K99-Tier2!K99-T2Remarketing!K99,0),MAX(AboveHWM!K99-'PNGC T2 Allocation'!K99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!L99-Tier2!L99-T2Remarketing!L99,0),MAX(AboveHWM!L99-'PNGC T2 Allocation'!L99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!M99-Tier2!M99-T2Remarketing!M99,0),MAX(AboveHWM!M99-'PNGC T2 Allocation'!M99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!N99-Tier2!N99-T2Remarketing!N99,0),MAX(AboveHWM!N99-'PNGC T2 Allocation'!N99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!O99-Tier2!O99-T2Remarketing!O99,0),MAX(AboveHWM!O99-'PNGC T2 Allocation'!O99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!P99-Tier2!P99-T2Remarketing!P99,0),MAX(AboveHWM!P99-'PNGC T2 Allocation'!P99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!Q99-Tier2!Q99-T2Remarketing!Q99,0),MAX(AboveHWM!Q99-'PNGC T2 Allocation'!Q99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!R99-Tier2!R99-T2Remarketing!R99,0),MAX(AboveHWM!R99-'PNGC T2 Allocation'!R99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!S99-Tier2!S99-T2Remarketing!S99,0),MAX(AboveHWM!S99-'PNGC T2 Allocation'!S99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!T99-Tier2!T99-T2Remarketing!T99,0),MAX(AboveHWM!T99-'PNGC T2 Allocation'!T99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!U99-Tier2!U99-T2Remarketing!U99,0),MAX(AboveHWM!U99-'PNGC T2 Allocation'!U99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!V99-Tier2!V99-T2Remarketing!V99,0),MAX(AboveHWM!V99-'PNGC T2 Allocation'!V99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!W99-Tier2!W99-T2Remarketing!W99,0),MAX(AboveHWM!W99-'PNGC T2 Allocation'!W99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!X99-Tier2!X99-T2Remarketing!X99,0),MAX(AboveHWM!X99-'PNGC T2 Allocation'!X99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!Y99-Tier2!Y99-T2Remarketing!Y99,0),MAX(AboveHWM!Y99-'PNGC T2 Allocation'!Y99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!Z99-Tier2!Z99-T2Remarketing!Z99,0),MAX(AboveHWM!Z99-'PNGC T2 Allocation'!Z99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AA99-Tier2!AA99-T2Remarketing!AA99,0),MAX(AboveHWM!AA99-'PNGC T2 Allocation'!AA99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AB99-Tier2!AB99-T2Remarketing!AB99,0),MAX(AboveHWM!AB99-'PNGC T2 Allocation'!AB99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AC99-Tier2!AC99-T2Remarketing!AC99,0),MAX(AboveHWM!AC99-'PNGC T2 Allocation'!AC99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AD99-Tier2!AD99-T2Remarketing!AD99,0),MAX(AboveHWM!AD99-'PNGC T2 Allocation'!AD99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AE99-Tier2!AE99-T2Remarketing!AE99,0),MAX(AboveHWM!AE99-'PNGC T2 Allocation'!AE99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AF99-Tier2!AF99-T2Remarketing!AF99,0),MAX(AboveHWM!AF99-'PNGC T2 Allocation'!AF99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AG99-Tier2!AG99-T2Remarketing!AG99,0),MAX(AboveHWM!AG99-'PNGC T2 Allocation'!AG99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AH99-Tier2!AH99-T2Remarketing!AH99,0),MAX(AboveHWM!AH99-'PNGC T2 Allocation'!AH99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AI99-Tier2!AI99-T2Remarketing!AI99,0),MAX(AboveHWM!AI99-'PNGC T2 Allocation'!AI99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AJ99-Tier2!AJ99-T2Remarketing!AJ99,0),MAX(AboveHWM!AJ99-'PNGC T2 Allocation'!AJ99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AK99-Tier2!AK99-T2Remarketing!AK99,0),MAX(AboveHWM!AK99-'PNGC T2 Allocation'!AK99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AL99-Tier2!AL99-T2Remarketing!AL99,0),MAX(AboveHWM!AL99-'PNGC T2 Allocation'!AL99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AM99-Tier2!AM99-T2Remarketing!AM99,0),MAX(AboveHWM!AM99-'PNGC T2 Allocation'!AM99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AN99-Tier2!AN99-T2Remarketing!AN99,0),MAX(AboveHWM!AN99-'PNGC T2 Allocation'!AN99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AO99-Tier2!AO99-T2Remarketing!AO99,0),MAX(AboveHWM!AO99-'PNGC T2 Allocation'!AO99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AP99-Tier2!AP99-T2Remarketing!AP99,0),MAX(AboveHWM!AP99-'PNGC T2 Allocation'!AP99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AQ99-Tier2!AQ99-T2Remarketing!AQ99,0),MAX(AboveHWM!AQ99-'PNGC T2 Allocation'!AQ99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AR99-Tier2!AR99-T2Remarketing!AR99,0),MAX(AboveHWM!AR99-'PNGC T2 Allocation'!AR99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AS99-Tier2!AS99-T2Remarketing!AS99,0),MAX(AboveHWM!AS99-'PNGC T2 Allocation'!AS99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AT99-Tier2!AT99-T2Remarketing!AT99,0),MAX(AboveHWM!AT99-'PNGC T2 Allocation'!AT99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AU99-Tier2!AU99-T2Remarketing!AU99,0),MAX(AboveHWM!AU99-'PNGC T2 Allocation'!AU99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AV99-Tier2!AV99-T2Remarketing!AV99,0),MAX(AboveHWM!AV99-'PNGC T2 Allocation'!AV99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AW99-Tier2!AW99-T2Remarketing!AW99,0),MAX(AboveHWM!AW99-'PNGC T2 Allocation'!AW99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AX99-Tier2!AX99-T2Remarketing!AX99,0),MAX(AboveHWM!AX99-'PNGC T2 Allocation'!AX99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AY99-Tier2!AY99-T2Remarketing!AY99,0),MAX(AboveHWM!AY99-'PNGC T2 Allocation'!AY99,0))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!D108-Tier2!D108-T2Remarketing!D108,0),MAX(AboveHWM!D108-'PNGC T2 Allocation'!D108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!E108-Tier2!E108-T2Remarketing!E108,0),MAX(AboveHWM!E108-'PNGC T2 Allocation'!E108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!F108-Tier2!F108-T2Remarketing!F108,0),MAX(AboveHWM!F108-'PNGC T2 Allocation'!F108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!G108-Tier2!G108-T2Remarketing!G108,0),MAX(AboveHWM!G108-'PNGC T2 Allocation'!G108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!H108-Tier2!H108-T2Remarketing!H108,0),MAX(AboveHWM!H108-'PNGC T2 Allocation'!H108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!I108-Tier2!I108-T2Remarketing!I108,0),MAX(AboveHWM!I108-'PNGC T2 Allocation'!I108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!J108-Tier2!J108-T2Remarketing!J108,0),MAX(AboveHWM!J108-'PNGC T2 Allocation'!J108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!K108-Tier2!K108-T2Remarketing!K108,0),MAX(AboveHWM!K108-'PNGC T2 Allocation'!K108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!L108-Tier2!L108-T2Remarketing!L108,0),MAX(AboveHWM!L108-'PNGC T2 Allocation'!L108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!M108-Tier2!M108-T2Remarketing!M108,0),MAX(AboveHWM!M108-'PNGC T2 Allocation'!M108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!N108-Tier2!N108-T2Remarketing!N108,0),MAX(AboveHWM!N108-'PNGC T2 Allocation'!N108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!O108-Tier2!O108-T2Remarketing!O108,0),MAX(AboveHWM!O108-'PNGC T2 Allocation'!O108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!P108-Tier2!P108-T2Remarketing!P108,0),MAX(AboveHWM!P108-'PNGC T2 Allocation'!P108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!Q108-Tier2!Q108-T2Remarketing!Q108,0),MAX(AboveHWM!Q108-'PNGC T2 Allocation'!Q108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!R108-Tier2!R108-T2Remarketing!R108,0),MAX(AboveHWM!R108-'PNGC T2 Allocation'!R108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!S108-Tier2!S108-T2Remarketing!S108,0),MAX(AboveHWM!S108-'PNGC T2 Allocation'!S108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!T108-Tier2!T108-T2Remarketing!T108,0),MAX(AboveHWM!T108-'PNGC T2 Allocation'!T108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!U108-Tier2!U108-T2Remarketing!U108,0),MAX(AboveHWM!U108-'PNGC T2 Allocation'!U108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!V108-Tier2!V108-T2Remarketing!V108,0),MAX(AboveHWM!V108-'PNGC T2 Allocation'!V108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!W108-Tier2!W108-T2Remarketing!W108,0),MAX(AboveHWM!W108-'PNGC T2 Allocation'!W108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!X108-Tier2!X108-T2Remarketing!X108,0),MAX(AboveHWM!X108-'PNGC T2 Allocation'!X108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!Y108-Tier2!Y108-T2Remarketing!Y108,0),MAX(AboveHWM!Y108-'PNGC T2 Allocation'!Y108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!Z108-Tier2!Z108-T2Remarketing!Z108,0),MAX(AboveHWM!Z108-'PNGC T2 Allocation'!Z108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AA108-Tier2!AA108-T2Remarketing!AA108,0),MAX(AboveHWM!AA108-'PNGC T2 Allocation'!AA108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AB108-Tier2!AB108-T2Remarketing!AB108,0),MAX(AboveHWM!AB108-'PNGC T2 Allocation'!AB108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AC108-Tier2!AC108-T2Remarketing!AC108,0),MAX(AboveHWM!AC108-'PNGC T2 Allocation'!AC108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AD108-Tier2!AD108-T2Remarketing!AD108,0),MAX(AboveHWM!AD108-'PNGC T2 Allocation'!AD108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AE108-Tier2!AE108-T2Remarketing!AE108,0),MAX(AboveHWM!AE108-'PNGC T2 Allocation'!AE108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AF108-Tier2!AF108-T2Remarketing!AF108,0),MAX(AboveHWM!AF108-'PNGC T2 Allocation'!AF108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AG108-Tier2!AG108-T2Remarketing!AG108,0),MAX(AboveHWM!AG108-'PNGC T2 Allocation'!AG108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AH108-Tier2!AH108-T2Remarketing!AH108,0),MAX(AboveHWM!AH108-'PNGC T2 Allocation'!AH108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AI108-Tier2!AI108-T2Remarketing!AI108,0),MAX(AboveHWM!AI108-'PNGC T2 Allocation'!AI108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AJ108-Tier2!AJ108-T2Remarketing!AJ108,0),MAX(AboveHWM!AJ108-'PNGC T2 Allocation'!AJ108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AK108-Tier2!AK108-T2Remarketing!AK108,0),MAX(AboveHWM!AK108-'PNGC T2 Allocation'!AK108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AL108-Tier2!AL108-T2Remarketing!AL108,0),MAX(AboveHWM!AL108-'PNGC T2 Allocation'!AL108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AM108-Tier2!AM108-T2Remarketing!AM108,0),MAX(AboveHWM!AM108-'PNGC T2 Allocation'!AM108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AN108-Tier2!AN108-T2Remarketing!AN108,0),MAX(AboveHWM!AN108-'PNGC T2 Allocation'!AN108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AO108-Tier2!AO108-T2Remarketing!AO108,0),MAX(AboveHWM!AO108-'PNGC T2 Allocation'!AO108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AP108-Tier2!AP108-T2Remarketing!AP108,0),MAX(AboveHWM!AP108-'PNGC T2 Allocation'!AP108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AQ108-Tier2!AQ108-T2Remarketing!AQ108,0),MAX(AboveHWM!AQ108-'PNGC T2 Allocation'!AQ108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AR108-Tier2!AR108-T2Remarketing!AR108,0),MAX(AboveHWM!AR108-'PNGC T2 Allocation'!AR108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AS108-Tier2!AS108-T2Remarketing!AS108,0),MAX(AboveHWM!AS108-'PNGC T2 Allocation'!AS108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AT108-Tier2!AT108-T2Remarketing!AT108,0),MAX(AboveHWM!AT108-'PNGC T2 Allocation'!AT108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AU108-Tier2!AU108-T2Remarketing!AU108,0),MAX(AboveHWM!AU108-'PNGC T2 Allocation'!AU108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AV108-Tier2!AV108-T2Remarketing!AV108,0),MAX(AboveHWM!AV108-'PNGC T2 Allocation'!AV108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AW108-Tier2!AW108-T2Remarketing!AW108,0),MAX(AboveHWM!AW108-'PNGC T2 Allocation'!AW108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AX108-Tier2!AX108-T2Remarketing!AX108,0),MAX(AboveHWM!AX108-'PNGC T2 Allocation'!AX108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AY108-Tier2!AY108-T2Remarketing!AY108,0),MAX(AboveHWM!AY108-'PNGC T2 Allocation'!AY108,0))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!D117-Tier2!D117-T2Remarketing!D117,0),MAX(AboveHWM!D117-'PNGC T2 Allocation'!D117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!E117-Tier2!E117-T2Remarketing!E117,0),MAX(AboveHWM!E117-'PNGC T2 Allocation'!E117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!F117-Tier2!F117-T2Remarketing!F117,0),MAX(AboveHWM!F117-'PNGC T2 Allocation'!F117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!G117-Tier2!G117-T2Remarketing!G117,0),MAX(AboveHWM!G117-'PNGC T2 Allocation'!G117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!H117-Tier2!H117-T2Remarketing!H117,0),MAX(AboveHWM!H117-'PNGC T2 Allocation'!H117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!I117-Tier2!I117-T2Remarketing!I117,0),MAX(AboveHWM!I117-'PNGC T2 Allocation'!I117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!J117-Tier2!J117-T2Remarketing!J117,0),MAX(AboveHWM!J117-'PNGC T2 Allocation'!J117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!K117-Tier2!K117-T2Remarketing!K117,0),MAX(AboveHWM!K117-'PNGC T2 Allocation'!K117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!L117-Tier2!L117-T2Remarketing!L117,0),MAX(AboveHWM!L117-'PNGC T2 Allocation'!L117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!M117-Tier2!M117-T2Remarketing!M117,0),MAX(AboveHWM!M117-'PNGC T2 Allocation'!M117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!N117-Tier2!N117-T2Remarketing!N117,0),MAX(AboveHWM!N117-'PNGC T2 Allocation'!N117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!O117-Tier2!O117-T2Remarketing!O117,0),MAX(AboveHWM!O117-'PNGC T2 Allocation'!O117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!P117-Tier2!P117-T2Remarketing!P117,0),MAX(AboveHWM!P117-'PNGC T2 Allocation'!P117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!Q117-Tier2!Q117-T2Remarketing!Q117,0),MAX(AboveHWM!Q117-'PNGC T2 Allocation'!Q117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!R117-Tier2!R117-T2Remarketing!R117,0),MAX(AboveHWM!R117-'PNGC T2 Allocation'!R117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!S117-Tier2!S117-T2Remarketing!S117,0),MAX(AboveHWM!S117-'PNGC T2 Allocation'!S117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!T117-Tier2!T117-T2Remarketing!T117,0),MAX(AboveHWM!T117-'PNGC T2 Allocation'!T117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!U117-Tier2!U117-T2Remarketing!U117,0),MAX(AboveHWM!U117-'PNGC T2 Allocation'!U117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!V117-Tier2!V117-T2Remarketing!V117,0),MAX(AboveHWM!V117-'PNGC T2 Allocation'!V117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!W117-Tier2!W117-T2Remarketing!W117,0),MAX(AboveHWM!W117-'PNGC T2 Allocation'!W117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!X117-Tier2!X117-T2Remarketing!X117,0),MAX(AboveHWM!X117-'PNGC T2 Allocation'!X117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!Y117-Tier2!Y117-T2Remarketing!Y117,0),MAX(AboveHWM!Y117-'PNGC T2 Allocation'!Y117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!Z117-Tier2!Z117-T2Remarketing!Z117,0),MAX(AboveHWM!Z117-'PNGC T2 Allocation'!Z117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AA117-Tier2!AA117-T2Remarketing!AA117,0),MAX(AboveHWM!AA117-'PNGC T2 Allocation'!AA117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AB117-Tier2!AB117-T2Remarketing!AB117,0),MAX(AboveHWM!AB117-'PNGC T2 Allocation'!AB117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AC117-Tier2!AC117-T2Remarketing!AC117,0),MAX(AboveHWM!AC117-'PNGC T2 Allocation'!AC117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AD117-Tier2!AD117-T2Remarketing!AD117,0),MAX(AboveHWM!AD117-'PNGC T2 Allocation'!AD117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AE117-Tier2!AE117-T2Remarketing!AE117,0),MAX(AboveHWM!AE117-'PNGC T2 Allocation'!AE117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AF117-Tier2!AF117-T2Remarketing!AF117,0),MAX(AboveHWM!AF117-'PNGC T2 Allocation'!AF117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AG117-Tier2!AG117-T2Remarketing!AG117,0),MAX(AboveHWM!AG117-'PNGC T2 Allocation'!AG117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AH117-Tier2!AH117-T2Remarketing!AH117,0),MAX(AboveHWM!AH117-'PNGC T2 Allocation'!AH117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AI117-Tier2!AI117-T2Remarketing!AI117,0),MAX(AboveHWM!AI117-'PNGC T2 Allocation'!AI117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AJ117-Tier2!AJ117-T2Remarketing!AJ117,0),MAX(AboveHWM!AJ117-'PNGC T2 Allocation'!AJ117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AK117-Tier2!AK117-T2Remarketing!AK117,0),MAX(AboveHWM!AK117-'PNGC T2 Allocation'!AK117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AL117-Tier2!AL117-T2Remarketing!AL117,0),MAX(AboveHWM!AL117-'PNGC T2 Allocation'!AL117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AM117-Tier2!AM117-T2Remarketing!AM117,0),MAX(AboveHWM!AM117-'PNGC T2 Allocation'!AM117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AN117-Tier2!AN117-T2Remarketing!AN117,0),MAX(AboveHWM!AN117-'PNGC T2 Allocation'!AN117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AO117-Tier2!AO117-T2Remarketing!AO117,0),MAX(AboveHWM!AO117-'PNGC T2 Allocation'!AO117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AP117-Tier2!AP117-T2Remarketing!AP117,0),MAX(AboveHWM!AP117-'PNGC T2 Allocation'!AP117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AQ117-Tier2!AQ117-T2Remarketing!AQ117,0),MAX(AboveHWM!AQ117-'PNGC T2 Allocation'!AQ117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AR117-Tier2!AR117-T2Remarketing!AR117,0),MAX(AboveHWM!AR117-'PNGC T2 Allocation'!AR117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AS117-Tier2!AS117-T2Remarketing!AS117,0),MAX(AboveHWM!AS117-'PNGC T2 Allocation'!AS117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AT117-Tier2!AT117-T2Remarketing!AT117,0),MAX(AboveHWM!AT117-'PNGC T2 Allocation'!AT117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AU117-Tier2!AU117-T2Remarketing!AU117,0),MAX(AboveHWM!AU117-'PNGC T2 Allocation'!AU117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AV117-Tier2!AV117-T2Remarketing!AV117,0),MAX(AboveHWM!AV117-'PNGC T2 Allocation'!AV117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AW117-Tier2!AW117-T2Remarketing!AW117,0),MAX(AboveHWM!AW117-'PNGC T2 Allocation'!AW117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AX117-Tier2!AX117-T2Remarketing!AX117,0),MAX(AboveHWM!AX117-'PNGC T2 Allocation'!AX117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AY117-Tier2!AY117-T2Remarketing!AY117,0),MAX(AboveHWM!AY117-'PNGC T2 Allocation'!AY117,0))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!D126-Tier2!D126-T2Remarketing!D126,0),MAX(AboveHWM!D126-'PNGC T2 Allocation'!D126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!E126-Tier2!E126-T2Remarketing!E126,0),MAX(AboveHWM!E126-'PNGC T2 Allocation'!E126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!F126-Tier2!F126-T2Remarketing!F126,0),MAX(AboveHWM!F126-'PNGC T2 Allocation'!F126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!G126-Tier2!G126-T2Remarketing!G126,0),MAX(AboveHWM!G126-'PNGC T2 Allocation'!G126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!H126-Tier2!H126-T2Remarketing!H126,0),MAX(AboveHWM!H126-'PNGC T2 Allocation'!H126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!I126-Tier2!I126-T2Remarketing!I126,0),MAX(AboveHWM!I126-'PNGC T2 Allocation'!I126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!J126-Tier2!J126-T2Remarketing!J126,0),MAX(AboveHWM!J126-'PNGC T2 Allocation'!J126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!K126-Tier2!K126-T2Remarketing!K126,0),MAX(AboveHWM!K126-'PNGC T2 Allocation'!K126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!L126-Tier2!L126-T2Remarketing!L126,0),MAX(AboveHWM!L126-'PNGC T2 Allocation'!L126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!M126-Tier2!M126-T2Remarketing!M126,0),MAX(AboveHWM!M126-'PNGC T2 Allocation'!M126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!N126-Tier2!N126-T2Remarketing!N126,0),MAX(AboveHWM!N126-'PNGC T2 Allocation'!N126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!O126-Tier2!O126-T2Remarketing!O126,0),MAX(AboveHWM!O126-'PNGC T2 Allocation'!O126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!P126-Tier2!P126-T2Remarketing!P126,0),MAX(AboveHWM!P126-'PNGC T2 Allocation'!P126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!Q126-Tier2!Q126-T2Remarketing!Q126,0),MAX(AboveHWM!Q126-'PNGC T2 Allocation'!Q126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!R126-Tier2!R126-T2Remarketing!R126,0),MAX(AboveHWM!R126-'PNGC T2 Allocation'!R126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!S126-Tier2!S126-T2Remarketing!S126,0),MAX(AboveHWM!S126-'PNGC T2 Allocation'!S126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!T126-Tier2!T126-T2Remarketing!T126,0),MAX(AboveHWM!T126-'PNGC T2 Allocation'!T126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!U126-Tier2!U126-T2Remarketing!U126,0),MAX(AboveHWM!U126-'PNGC T2 Allocation'!U126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!V126-Tier2!V126-T2Remarketing!V126,0),MAX(AboveHWM!V126-'PNGC T2 Allocation'!V126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!W126-Tier2!W126-T2Remarketing!W126,0),MAX(AboveHWM!W126-'PNGC T2 Allocation'!W126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!X126-Tier2!X126-T2Remarketing!X126,0),MAX(AboveHWM!X126-'PNGC T2 Allocation'!X126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!Y126-Tier2!Y126-T2Remarketing!Y126,0),MAX(AboveHWM!Y126-'PNGC T2 Allocation'!Y126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!Z126-Tier2!Z126-T2Remarketing!Z126,0),MAX(AboveHWM!Z126-'PNGC T2 Allocation'!Z126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AA126-Tier2!AA126-T2Remarketing!AA126,0),MAX(AboveHWM!AA126-'PNGC T2 Allocation'!AA126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AB126-Tier2!AB126-T2Remarketing!AB126,0),MAX(AboveHWM!AB126-'PNGC T2 Allocation'!AB126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AC126-Tier2!AC126-T2Remarketing!AC126,0),MAX(AboveHWM!AC126-'PNGC T2 Allocation'!AC126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AD126-Tier2!AD126-T2Remarketing!AD126,0),MAX(AboveHWM!AD126-'PNGC T2 Allocation'!AD126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AE126-Tier2!AE126-T2Remarketing!AE126,0),MAX(AboveHWM!AE126-'PNGC T2 Allocation'!AE126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AF126-Tier2!AF126-T2Remarketing!AF126,0),MAX(AboveHWM!AF126-'PNGC T2 Allocation'!AF126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AG126-Tier2!AG126-T2Remarketing!AG126,0),MAX(AboveHWM!AG126-'PNGC T2 Allocation'!AG126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AH126-Tier2!AH126-T2Remarketing!AH126,0),MAX(AboveHWM!AH126-'PNGC T2 Allocation'!AH126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AI126-Tier2!AI126-T2Remarketing!AI126,0),MAX(AboveHWM!AI126-'PNGC T2 Allocation'!AI126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AJ126-Tier2!AJ126-T2Remarketing!AJ126,0),MAX(AboveHWM!AJ126-'PNGC T2 Allocation'!AJ126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AK126-Tier2!AK126-T2Remarketing!AK126,0),MAX(AboveHWM!AK126-'PNGC T2 Allocation'!AK126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AL126-Tier2!AL126-T2Remarketing!AL126,0),MAX(AboveHWM!AL126-'PNGC T2 Allocation'!AL126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AM126-Tier2!AM126-T2Remarketing!AM126,0),MAX(AboveHWM!AM126-'PNGC T2 Allocation'!AM126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AN126-Tier2!AN126-T2Remarketing!AN126,0),MAX(AboveHWM!AN126-'PNGC T2 Allocation'!AN126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AO126-Tier2!AO126-T2Remarketing!AO126,0),MAX(AboveHWM!AO126-'PNGC T2 Allocation'!AO126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AP126-Tier2!AP126-T2Remarketing!AP126,0),MAX(AboveHWM!AP126-'PNGC T2 Allocation'!AP126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AQ126-Tier2!AQ126-T2Remarketing!AQ126,0),MAX(AboveHWM!AQ126-'PNGC T2 Allocation'!AQ126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AR126-Tier2!AR126-T2Remarketing!AR126,0),MAX(AboveHWM!AR126-'PNGC T2 Allocation'!AR126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AS126-Tier2!AS126-T2Remarketing!AS126,0),MAX(AboveHWM!AS126-'PNGC T2 Allocation'!AS126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AT126-Tier2!AT126-T2Remarketing!AT126,0),MAX(AboveHWM!AT126-'PNGC T2 Allocation'!AT126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AU126-Tier2!AU126-T2Remarketing!AU126,0),MAX(AboveHWM!AU126-'PNGC T2 Allocation'!AU126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AV126-Tier2!AV126-T2Remarketing!AV126,0),MAX(AboveHWM!AV126-'PNGC T2 Allocation'!AV126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AW126-Tier2!AW126-T2Remarketing!AW126,0),MAX(AboveHWM!AW126-'PNGC T2 Allocation'!AW126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AX126-Tier2!AX126-T2Remarketing!AX126,0),MAX(AboveHWM!AX126-'PNGC T2 Allocation'!AX126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AY126-Tier2!AY126-T2Remarketing!AY126,0),MAX(AboveHWM!AY126-'PNGC T2 Allocation'!AY126,0))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!D135-Tier2!D135-T2Remarketing!D135,0),MAX(AboveHWM!D135-'PNGC T2 Allocation'!D135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!E135-Tier2!E135-T2Remarketing!E135,0),MAX(AboveHWM!E135-'PNGC T2 Allocation'!E135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!F135-Tier2!F135-T2Remarketing!F135,0),MAX(AboveHWM!F135-'PNGC T2 Allocation'!F135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!G135-Tier2!G135-T2Remarketing!G135,0),MAX(AboveHWM!G135-'PNGC T2 Allocation'!G135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!H135-Tier2!H135-T2Remarketing!H135,0),MAX(AboveHWM!H135-'PNGC T2 Allocation'!H135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!I135-Tier2!I135-T2Remarketing!I135,0),MAX(AboveHWM!I135-'PNGC T2 Allocation'!I135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!J135-Tier2!J135-T2Remarketing!J135,0),MAX(AboveHWM!J135-'PNGC T2 Allocation'!J135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!K135-Tier2!K135-T2Remarketing!K135,0),MAX(AboveHWM!K135-'PNGC T2 Allocation'!K135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!L135-Tier2!L135-T2Remarketing!L135,0),MAX(AboveHWM!L135-'PNGC T2 Allocation'!L135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!M135-Tier2!M135-T2Remarketing!M135,0),MAX(AboveHWM!M135-'PNGC T2 Allocation'!M135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!N135-Tier2!N135-T2Remarketing!N135,0),MAX(AboveHWM!N135-'PNGC T2 Allocation'!N135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!O135-Tier2!O135-T2Remarketing!O135,0),MAX(AboveHWM!O135-'PNGC T2 Allocation'!O135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!P135-Tier2!P135-T2Remarketing!P135,0),MAX(AboveHWM!P135-'PNGC T2 Allocation'!P135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!Q135-Tier2!Q135-T2Remarketing!Q135,0),MAX(AboveHWM!Q135-'PNGC T2 Allocation'!Q135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!R135-Tier2!R135-T2Remarketing!R135,0),MAX(AboveHWM!R135-'PNGC T2 Allocation'!R135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!S135-Tier2!S135-T2Remarketing!S135,0),MAX(AboveHWM!S135-'PNGC T2 Allocation'!S135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!T135-Tier2!T135-T2Remarketing!T135,0),MAX(AboveHWM!T135-'PNGC T2 Allocation'!T135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!U135-Tier2!U135-T2Remarketing!U135,0),MAX(AboveHWM!U135-'PNGC T2 Allocation'!U135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!V135-Tier2!V135-T2Remarketing!V135,0),MAX(AboveHWM!V135-'PNGC T2 Allocation'!V135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!W135-Tier2!W135-T2Remarketing!W135,0),MAX(AboveHWM!W135-'PNGC T2 Allocation'!W135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!X135-Tier2!X135-T2Remarketing!X135,0),MAX(AboveHWM!X135-'PNGC T2 Allocation'!X135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!Y135-Tier2!Y135-T2Remarketing!Y135,0),MAX(AboveHWM!Y135-'PNGC T2 Allocation'!Y135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!Z135-Tier2!Z135-T2Remarketing!Z135,0),MAX(AboveHWM!Z135-'PNGC T2 Allocation'!Z135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AA135-Tier2!AA135-T2Remarketing!AA135,0),MAX(AboveHWM!AA135-'PNGC T2 Allocation'!AA135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AB135-Tier2!AB135-T2Remarketing!AB135,0),MAX(AboveHWM!AB135-'PNGC T2 Allocation'!AB135,0))","v":1296},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AC135-Tier2!AC135-T2Remarketing!AC135,0),MAX(AboveHWM!AC135-'PNGC T2 Allocation'!AC135,0))","v":936},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AD135-Tier2!AD135-T2Remarketing!AD135,0),MAX(AboveHWM!AD135-'PNGC T2 Allocation'!AD135,0))","v":1152},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AE135-Tier2!AE135-T2Remarketing!AE135,0),MAX(AboveHWM!AE135-'PNGC T2 Allocation'!AE135,0))","v":1011},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AF135-Tier2!AF135-T2Remarketing!AF135,0),MAX(AboveHWM!AF135-'PNGC T2 Allocation'!AF135,0))","v":1248},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AG135-Tier2!AG135-T2Remarketing!AG135,0),MAX(AboveHWM!AG135-'PNGC T2 Allocation'!AG135,0))","v":983.99999999999989},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AH135-Tier2!AH135-T2Remarketing!AH135,0),MAX(AboveHWM!AH135-'PNGC T2 Allocation'!AH135,0))","v":1200},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AI135-Tier2!AI135-T2Remarketing!AI135,0),MAX(AboveHWM!AI135-'PNGC T2 Allocation'!AI135,0))","v":1032},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AJ135-Tier2!AJ135-T2Remarketing!AJ135,0),MAX(AboveHWM!AJ135-'PNGC T2 Allocation'!AJ135,0))","v":1152},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AK135-Tier2!AK135-T2Remarketing!AK135,0),MAX(AboveHWM!AK135-'PNGC T2 Allocation'!AK135,0))","v":864},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AL135-Tier2!AL135-T2Remarketing!AL135,0),MAX(AboveHWM!AL135-'PNGC T2 Allocation'!AL135,0))","v":1296},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AM135-Tier2!AM135-T2Remarketing!AM135,0),MAX(AboveHWM!AM135-'PNGC T2 Allocation'!AM135,0))","v":933},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AN135-Tier2!AN135-T2Remarketing!AN135,0),MAX(AboveHWM!AN135-'PNGC T2 Allocation'!AN135,0))","v":1248},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AO135-Tier2!AO135-T2Remarketing!AO135,0),MAX(AboveHWM!AO135-'PNGC T2 Allocation'!AO135,0))","v":911.99999999999989},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AP135-Tier2!AP135-T2Remarketing!AP135,0),MAX(AboveHWM!AP135-'PNGC T2 Allocation'!AP135,0))","v":1200},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AQ135-Tier2!AQ135-T2Remarketing!AQ135,0),MAX(AboveHWM!AQ135-'PNGC T2 Allocation'!AQ135,0))","v":1032},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AR135-Tier2!AR135-T2Remarketing!AR135,0),MAX(AboveHWM!AR135-'PNGC T2 Allocation'!AR135,0))","v":1248},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AS135-Tier2!AS135-T2Remarketing!AS135,0),MAX(AboveHWM!AS135-'PNGC T2 Allocation'!AS135,0))","v":911.99999999999989},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AT135-Tier2!AT135-T2Remarketing!AT135,0),MAX(AboveHWM!AT135-'PNGC T2 Allocation'!AT135,0))","v":1248},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AU135-Tier2!AU135-T2Remarketing!AU135,0),MAX(AboveHWM!AU135-'PNGC T2 Allocation'!AU135,0))","v":983.99999999999989},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AV135-Tier2!AV135-T2Remarketing!AV135,0),MAX(AboveHWM!AV135-'PNGC T2 Allocation'!AV135,0))","v":1248},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AW135-Tier2!AW135-T2Remarketing!AW135,0),MAX(AboveHWM!AW135-'PNGC T2 Allocation'!AW135,0))","v":983.99999999999989},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AX135-Tier2!AX135-T2Remarketing!AX135,0),MAX(AboveHWM!AX135-'PNGC T2 Allocation'!AX135,0))","v":1200},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AY135-Tier2!AY135-T2Remarketing!AY135,0),MAX(AboveHWM!AY135-'PNGC T2 Allocation'!AY135,0))","v":959.99999999999989}]
[null,11680,"Weiser, City of",{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!D136-Tier2!D136-T2Remarketing!D136,0),MAX(AboveHWM!D136-'PNGC T2 Allocation'!D136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!E136-Tier2!E136-T2Remarketing!E136,0),MAX(AboveHWM!E136-'PNGC T2 Allocation'!E136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!F136-Tier2!F136-T2Remarketing!F136,0),MAX(AboveHWM!F136-'PNGC T2 Allocation'!F136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!G136-Tier2!G136-T2Remarketing!G136,0),MAX(AboveHWM!G136-'PNGC T2 Allocation'!G136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!H136-Tier2!H136-T2Remarketing!H136,0),MAX(AboveHWM!H136-'PNGC T2 Allocation'!H136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!I136-Tier2!I136-T2Remarketing!I136,0),MAX(AboveHWM!I136-'PNGC T2 Allocation'!I136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!J136-Tier2!J136-T2Remarketing!J136,0),MAX(AboveHWM!J136-'PNGC T2 Allocation'!J136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!K136-Tier2!K136-T2Remarketing!K136,0),MAX(AboveHWM!K136-'PNGC T2 Allocation'!K136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!L136-Tier2!L136-T2Remarketing!L136,0),MAX(AboveHWM!L136-'PNGC T2 Allocation'!L136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!M136-Tier2!M136-T2Remarketing!M136,0),MAX(AboveHWM!M136-'PNGC T2 Allocation'!M136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!N136-Tier2!N136-T2Remarketing!N136,0),MAX(AboveHWM!N136-'PNGC T2 Allocation'!N136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!O136-Tier2!O136-T2Remarketing!O136,0),MAX(AboveHWM!O136-'PNGC T2 Allocation'!O136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!P136-Tier2!P136-T2Remarketing!P136,0),MAX(AboveHWM!P136-'PNGC T2 Allocation'!P136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!Q136-Tier2!Q136-T2Remarketing!Q136,0),MAX(AboveHWM!Q136-'PNGC T2 Allocation'!Q136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!R136-Tier2!R136-T2Remarketing!R136,0),MAX(AboveHWM!R136-'PNGC T2 Allocation'!R136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!S136-Tier2!S136-T2Remarketing!S136,0),MAX(AboveHWM!S136-'PNGC T2 Allocation'!S136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!T136-Tier2!T136-T2Remarketing!T136,0),MAX(AboveHWM!T136-'PNGC T2 Allocation'!T136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!U136-Tier2!U136-T2Remarketing!U136,0),MAX(AboveHWM!U136-'PNGC T2 Allocation'!U136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!V136-Tier2!V136-T2Remarketing!V136,0),MAX(AboveHWM!V136-'PNGC T2 Allocation'!V136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!W136-Tier2!W136-T2Remarketing!W136,0),MAX(AboveHWM!W136-'PNGC T2 Allocation'!W136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!X136-Tier2!X136-T2Remarketing!X136,0),MAX(AboveHWM!X136-'PNGC T2 Allocation'!X136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!Y136-Tier2!Y136-T2Remarketing!Y136,0),MAX(AboveHWM!Y136-'PNGC T2 Allocation'!Y136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!Z136-Tier2!Z136-T2Remarketing!Z136,0),MAX(AboveHWM!Z136-'PNGC T2 Allocation'!Z136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AA136-Tier2!AA136-T2Remarketing!AA136,0),MAX(AboveHWM!AA136-'PNGC T2 Allocation'!AA136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AB136-Tier2!AB136-T2Remarketing!AB136,0),MAX(AboveHWM!AB136-'PNGC T2 Allocation'!AB136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AC136-Tier2!AC136-T2Remarketing!AC136,0),MAX(AboveHWM!AC136-'PNGC T2 Allocation'!AC136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AD136-Tier2!AD136-T2Remarketing!AD136,0),MAX(AboveHWM!AD136-'PNGC T2 Allocation'!AD136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AE136-Tier2!AE136-T2Remarketing!AE136,0),MAX(AboveHWM!AE136-'PNGC T2 Allocation'!AE136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AF136-Tier2!AF136-T2Remarketing!AF136,0),MAX(AboveHWM!AF136-'PNGC T2 Allocation'!AF136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AG136-Tier2!AG136-T2Remarketing!AG136,0),MAX(AboveHWM!AG136-'PNGC T2 Allocation'!AG136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AH136-Tier2!AH136-T2Remarketing!AH136,0),MAX(AboveHWM!AH136-'PNGC T2 Allocation'!AH136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AI136-Tier2!AI136-T2Remarketing!AI136,0),MAX(AboveHWM!AI136-'PNGC T2 Allocation'!AI136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AJ136-Tier2!AJ136-T2Remarketing!AJ136,0),MAX(AboveHWM!AJ136-'PNGC T2 Allocation'!AJ136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AK136-Tier2!AK136-T2Remarketing!AK136,0),MAX(AboveHWM!AK136-'PNGC T2 Allocation'!AK136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AL136-Tier2!AL136-T2Remarketing!AL136,0),MAX(AboveHWM!AL136-'PNGC T2 Allocation'!AL136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AM136-Tier2!AM136-T2Remarketing!AM136,0),MAX(AboveHWM!AM136-'PNGC T2 Allocation'!AM136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AN136-Tier2!AN136-T2Remarketing!AN136,0),MAX(AboveHWM!AN136-'PNGC T2 Allocation'!AN136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AO136-Tier2!AO136-T2Remarketing!AO136,0),MAX(AboveHWM!AO136-'PNGC T2 Allocation'!AO136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AP136-Tier2!AP136-T2Remarketing!AP136,0),MAX(AboveHWM!AP136-'PNGC T2 Allocation'!AP136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AQ136-Tier2!AQ136-T2Remarketing!AQ136,0),MAX(AboveHWM!AQ136-'PNGC T2 Allocation'!AQ136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AR136-Tier2!AR136-T2Remarketing!AR136,0),MAX(AboveHWM!AR136-'PNGC T2 Allocation'!AR136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AS136-Tier2!AS136-T2Remarketing!AS136,0),MAX(AboveHWM!AS136-'PNGC T2 Allocation'!AS136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AT136-Tier2!AT136-T2Remarketing!AT136,0),MAX(AboveHWM!AT136-'PNGC T2 Allocation'!AT136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AU136-Tier2!AU136-T2Remarketing!AU136,0),MAX(AboveHWM!AU136-'PNGC T2 Allocation'!AU136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AV136-Tier2!AV136-T2Remarketing!AV136,0),MAX(AboveHWM!AV136-'PNGC T2 Allocation'!AV136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AW136-Tier2!AW136-T2Remarketing!AW136,0),MAX(AboveHWM!AW136-'PNGC T2 Allocation'!AW136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AX136-Tier2!AX136-T2Remarketing!AX136,0),MAX(AboveHWM!AX136-'PNGC T2 Allocation'!AX136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AY136-Tier2!AY136-T2Remarketing!AY136,0),MAX(AboveHWM!AY136-'PNGC T2 Allocation'!AY136,0))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!D137-Tier2!D137-T2Remarketing!D137,0),MAX(AboveHWM!D137-'PNGC T2 Allocation'!D137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!E137-Tier2!E137-T2Remarketing!E137,0),MAX(AboveHWM!E137-'PNGC T2 Allocation'!E137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!F137-Tier2!F137-T2Remarketing!F137,0),MAX(AboveHWM!F137-'PNGC T2 Allocation'!F137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!G137-Tier2!G137-T2Remarketing!G137,0),MAX(AboveHWM!G137-'PNGC T2 Allocation'!G137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!H137-Tier2!H137-T2Remarketing!H137,0),MAX(AboveHWM!H137-'PNGC T2 Allocation'!H137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!I137-Tier2!I137-T2Remarketing!I137,0),MAX(AboveHWM!I137-'PNGC T2 Allocation'!I137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!J137-Tier2!J137-T2Remarketing!J137,0),MAX(AboveHWM!J137-'PNGC T2 Allocation'!J137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!K137-Tier2!K137-T2Remarketing!K137,0),MAX(AboveHWM!K137-'PNGC T2 Allocation'!K137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!L137-Tier2!L137-T2Remarketing!L137,0),MAX(AboveHWM!L137-'PNGC T2 Allocation'!L137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!M137-Tier2!M137-T2Remarketing!M137,0),MAX(AboveHWM!M137-'PNGC T2 Allocation'!M137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!N137-Tier2!N137-T2Remarketing!N137,0),MAX(AboveHWM!N137-'PNGC T2 Allocation'!N137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!O137-Tier2!O137-T2Remarketing!O137,0),MAX(AboveHWM!O137-'PNGC T2 Allocation'!O137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!P137-Tier2!P137-T2Remarketing!P137,0),MAX(AboveHWM!P137-'PNGC T2 Allocation'!P137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!Q137-Tier2!Q137-T2Remarketing!Q137,0),MAX(AboveHWM!Q137-'PNGC T2 Allocation'!Q137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!R137-Tier2!R137-T2Remarketing!R137,0),MAX(AboveHWM!R137-'PNGC T2 Allocation'!R137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!S137-Tier2!S137-T2Remarketing!S137,0),MAX(AboveHWM!S137-'PNGC T2 Allocation'!S137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!T137-Tier2!T137-T2Remarketing!T137,0),MAX(AboveHWM!T137-'PNGC T2 Allocation'!T137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!U137-Tier2!U137-T2Remarketing!U137,0),MAX(AboveHWM!U137-'PNGC T2 Allocation'!U137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!V137-Tier2!V137-T2Remarketing!V137,0),MAX(AboveHWM!V137-'PNGC T2 Allocation'!V137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!W137-Tier2!W137-T2Remarketing!W137,0),MAX(AboveHWM!W137-'PNGC T2 Allocation'!W137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!X137-Tier2!X137-T2Remarketing!X137,0),MAX(AboveHWM!X137-'PNGC T2 Allocation'!X137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!Y137-Tier2!Y137-T2Remarketing!Y137,0),MAX(AboveHWM!Y137-'PNGC T2 Allocation'!Y137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!Z137-Tier2!Z137-T2Remarketing!Z137,0),MAX(AboveHWM!Z137-'PNGC T2 Allocation'!Z137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AA137-Tier2!AA137-T2Remarketing!AA137,0),MAX(AboveHWM!AA137-'PNGC T2 Allocation'!AA137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AB137-Tier2!AB137-T2Remarketing!AB137,0),MAX(AboveHWM!AB137-'PNGC T2 Allocation'!AB137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AC137-Tier2!AC137-T2Remarketing!AC137,0),MAX(AboveHWM!AC137-'PNGC T2 Allocation'!AC137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AD137-Tier2!AD137-T2Remarketing!AD137,0),MAX(AboveHWM!AD137-'PNGC T2 Allocation'!AD137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AE137-Tier2!AE137-T2Remarketing!AE137,0),MAX(AboveHWM!AE137-'PNGC T2 Allocation'!AE137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AF137-Tier2!AF137-T2Remarketing!AF137,0),MAX(AboveHWM!AF137-'PNGC T2 Allocation'!AF137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AG137-Tier2!AG137-T2Remarketing!AG137,0),MAX(AboveHWM!AG137-'PNGC T2 Allocation'!AG137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AH137-Tier2!AH137-T2Remarketing!AH137,0),MAX(AboveHWM!AH137-'PNGC T2 Allocation'!AH137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AI137-Tier2!AI137-T2Remarketing!AI137,0),MAX(AboveHWM!AI137-'PNGC T2 Allocation'!AI137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AJ137-Tier2!AJ137-T2Remarketing!AJ137,0),MAX(AboveHWM!AJ137-'PNGC T2 Allocation'!AJ137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AK137-Tier2!AK137-T2Remarketing!AK137,0),MAX(AboveHWM!AK137-'PNGC T2 Allocation'!AK137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AL137-Tier2!AL137-T2Remarketing!AL137,0),MAX(AboveHWM!AL137-'PNGC T2 Allocation'!AL137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AM137-Tier2!AM137-T2Remarketing!AM137,0),MAX(AboveHWM!AM137-'PNGC T2 Allocation'!AM137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AN137-Tier2!AN137-T2Remarketing!AN137,0),MAX(AboveHWM!AN137-'PNGC T2 Allocation'!AN137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AO137-Tier2!AO137-T2Remarketing!AO137,0),MAX(AboveHWM!AO137-'PNGC T2 Allocation'!AO137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AP137-Tier2!AP137-T2Remarketing!AP137,0),MAX(AboveHWM!AP137-'PNGC T2 Allocation'!AP137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AQ137-Tier2!AQ137-T2Remarketing!AQ137,0),MAX(AboveHWM!AQ137-'PNGC T2 Allocation'!AQ137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AR137-Tier2!AR137-T2Remarketing!AR137,0),MAX(AboveHWM!AR137-'PNGC T2 Allocation'!AR137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AS137-Tier2!AS137-T2Remarketing!AS137,0),MAX(AboveHWM!AS137-'PNGC T2 Allocation'!AS137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AT137-Tier2!AT137-T2Remarketing!AT137,0),MAX(AboveHWM!AT137-'PNGC T2 Allocation'!AT137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AU137-Tier2!AU137-T2Remarketing!AU137,0),MAX(AboveHWM!AU137-'PNGC T2 Allocation'!AU137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AV137-Tier2!AV137-T2Remarketing!AV137,0),MAX(AboveHWM!AV137-'PNGC T2 Allocation'!AV137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AW137-Tier2!AW137-T2Remarketing!AW137,0),MAX(AboveHWM!AW137-'PNGC T2 Allocation'!AW137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AX137-Tier2!AX137-T2Remarketing!AX137,0),MAX(AboveHWM!AX137-'PNGC T2 Allocation'!AX137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AY137-Tier2!AY137-T2Remarketing!AY137,0),MAX(AboveHWM!AY137-'PNGC T2 Allocation'!AY137,0))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!D138-Tier2!D138-T2Remarketing!D138,0),MAX(AboveHWM!D138-'PNGC T2 Allocation'!D138,0))","v":51840},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!E138-Tier2!E138-T2Remarketing!E138,0),MAX(AboveHWM!E138-'PNGC T2 Allocation'!E138,0))","v":37440},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!F138-Tier2!F138-T2Remarketing!F138,0),MAX(AboveHWM!F138-'PNGC T2 Allocation'!F138,0))","v":48000},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!G138-Tier2!G138-T2Remarketing!G138,0),MAX(AboveHWM!G138-'PNGC T2 Allocation'!G138,0))","v":38520},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!H138-Tier2!H138-T2Remarketing!H138,0),MAX(AboveHWM!H138-'PNGC T2 Allocation'!H138,0))","v":48000},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!I138-Tier2!I138-T2Remarketing!I138,0),MAX(AboveHWM!I138-'PNGC T2 Allocation'!I138,0))","v":41280},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!J138-Tier2!J138-T2Remarketing!J138,0),MAX(AboveHWM!J138-'PNGC T2 Allocation'!J138,0))","v":49920},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!K138-Tier2!K138-T2Remarketing!K138,0),MAX(AboveHWM!K138-'PNGC T2 Allocation'!K138,0))","v":39360},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!L138-Tier2!L138-T2Remarketing!L138,0),MAX(AboveHWM!L138-'PNGC T2 Allocation'!L138,0))","v":48000},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!M138-Tier2!M138-T2Remarketing!M138,0),MAX(AboveHWM!M138-'PNGC T2 Allocation'!M138,0))","v":35520},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!N138-Tier2!N138-T2Remarketing!N138,0),MAX(AboveHWM!N138-'PNGC T2 Allocation'!N138,0))","v":49920},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!O138-Tier2!O138-T2Remarketing!O138,0),MAX(AboveHWM!O138-'PNGC T2 Allocation'!O138,0))","v":39240},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!P138-Tier2!P138-T2Remarketing!P138,0),MAX(AboveHWM!P138-'PNGC T2 Allocation'!P138,0))","v":49920},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!Q138-Tier2!Q138-T2Remarketing!Q138,0),MAX(AboveHWM!Q138-'PNGC T2 Allocation'!Q138,0))","v":36480},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!R138-Tier2!R138-T2Remarketing!R138,0),MAX(AboveHWM!R138-'PNGC T2 Allocation'!R138,0))","v":48000},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!S138-Tier2!S138-T2Remarketing!S138,0),MAX(AboveHWM!S138-'PNGC T2 Allocation'!S138,0))","v":41280},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!T138-Tier2!T138-T2Remarketing!T138,0),MAX(AboveHWM!T138-'PNGC T2 Allocation'!T138,0))","v":49920},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!U138-Tier2!U138-T2Remarketing!U138,0),MAX(AboveHWM!U138-'PNGC T2 Allocation'!U138,0))","v":36480},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!V138-Tier2!V138-T2Remarketing!V138,0),MAX(AboveHWM!V138-'PNGC T2 Allocation'!V138,0))","v":49920},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!W138-Tier2!W138-T2Remarketing!W138,0),MAX(AboveHWM!W138-'PNGC T2 Allocation'!W138,0))","v":39360},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!X138-Tier2!X138-T2Remarketing!X138,0),MAX(AboveHWM!X138-'PNGC T2 Allocation'!X138,0))","v":49920},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!Y138-Tier2!Y138-T2Remarketing!Y138,0),MAX(AboveHWM!Y138-'PNGC T2 Allocation'!Y138,0))","v":39360},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!Z138-Tier2!Z138-T2Remarketing!Z138,0),MAX(AboveHWM!Z138-'PNGC T2 Allocation'!Z138,0))","v":48000},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AA138-Tier2!AA138-T2Remarketing!AA138,0),MAX(AboveHWM!AA138-'PNGC T2 Allocation'!AA138,0))","v":38399.999999999993},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AB138-Tier2!AB138-T2Remarketing!AB138,0),MAX(AboveHWM!AB138-'PNGC T2 Allocation'!AB138,0))","v":51840},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AC138-Tier2!AC138-T2Remarketing!AC138,0),MAX(AboveHWM!AC138-'PNGC T2 Allocation'!AC138,0))","v":37440},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AD138-Tier2!AD138-T2Remarketing!AD138,0),MAX(AboveHWM!AD138-'PNGC T2 Allocation'!AD138,0))","v":46080},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AE138-Tier2!AE138-T2Remarketing!AE138,0),MAX(AboveHWM!AE138-'PNGC T2 Allocation'!AE138,0))","v":40440},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AF138-Tier2!AF138-T2Remarketing!AF138,0),MAX(AboveHWM!AF138-'PNGC T2 Allocation'!AF138,0))","v":49920.000000000007},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AG138-Tier2!AG138-T2Remarketing!AG138,0),MAX(AboveHWM!AG138-'PNGC T2 Allocation'!AG138,0))","v":39360.000000000007},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AH138-Tier2!AH138-T2Remarketing!AH138,0),MAX(AboveHWM!AH138-'PNGC T2 Allocation'!AH138,0))","v":48000},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AI138-Tier2!AI138-T2Remarketing!AI138,0),MAX(AboveHWM!AI138-'PNGC T2 Allocation'!AI138,0))","v":41280},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AJ138-Tier2!AJ138-T2Remarketing!AJ138,0),MAX(AboveHWM!AJ138-'PNGC T2 Allocation'!AJ138,0))","v":46080},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AK138-Tier2!AK138-T2Remarketing!AK138,0),MAX(AboveHWM!AK138-'PNGC T2 Allocation'!AK138,0))","v":34560.000000000007},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AL138-Tier2!AL138-T2Remarketing!AL138,0),MAX(AboveHWM!AL138-'PNGC T2 Allocation'!AL138,0))","v":51840},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AM138-Tier2!AM138-T2Remarketing!AM138,0),MAX(AboveHWM!AM138-'PNGC T2 Allocation'!AM138,0))","v":37320},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AN138-Tier2!AN138-T2Remarketing!AN138,0),MAX(AboveHWM!AN138-'PNGC T2 Allocation'!AN138,0))","v":49920.000000000007},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AO138-Tier2!AO138-T2Remarketing!AO138,0),MAX(AboveHWM!AO138-'PNGC T2 Allocation'!AO138,0))","v":36480},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AP138-Tier2!AP138-T2Remarketing!AP138,0),MAX(AboveHWM!AP138-'PNGC T2 Allocation'!AP138,0))","v":48000},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AQ138-Tier2!AQ138-T2Remarketing!AQ138,0),MAX(AboveHWM!AQ138-'PNGC T2 Allocation'!AQ138,0))","v":41280},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AR138-Tier2!AR138-T2Remarketing!AR138,0),MAX(AboveHWM!AR138-'PNGC T2 Allocation'!AR138,0))","v":49920.000000000007},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AS138-Tier2!AS138-T2Remarketing!AS138,0),MAX(AboveHWM!AS138-'PNGC T2 Allocation'!AS138,0))","v":36480},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AT138-Tier2!AT138-T2Remarketing!AT138,0),MAX(AboveHWM!AT138-'PNGC T2 Allocation'!AT138,0))","v":49920.000000000007},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AU138-Tier2!AU138-T2Remarketing!AU138,0),MAX(AboveHWM!AU138-'PNGC T2 Allocation'!AU138,0))","v":39360.000000000007},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AV138-Tier2!AV138-T2Remarketing!AV138,0),MAX(AboveHWM!AV138-'PNGC T2 Allocation'!AV138,0))","v":49920.000000000007},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AW138-Tier2!AW138-T2Remarketing!AW138,0),MAX(AboveHWM!AW138-'PNGC T2 Allocation'!AW138,0))","v":39360.000000000007},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AX138-Tier2!AX138-T2Remarketing!AX138,0),MAX(AboveHWM!AX138-'PNGC T2 Allocation'!AX138,0))","v":48000},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AY138-Tier2!AY138-T2Remarketing!AY138,0),MAX(AboveHWM!AY138-'PNGC T2 Allocation'!AY138,0))","v":38400.000000000007}]

{"sheet":"Tier2_STR","index":26,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 2: Short-term (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D4-Tier2_Vintage!D4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E4-Tier2_Vintage!E4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F4-Tier2_Vintage!F4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G4-Tier2_Vintage!G4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H4-Tier2_Vintage!H4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I4-Tier2_Vintage!I4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J4-Tier2_Vintage!J4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K4-Tier2_Vintage!K4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L4-Tier2_Vintage!L4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M4-Tier2_Vintage!M4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N4-Tier2_Vintage!N4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O4-Tier2_Vintage!O4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P4-Tier2_Vintage!P4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q4-Tier2_Vintage!Q4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R4-Tier2_Vintage!R4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S4-Tier2_Vintage!S4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T4-Tier2_Vintage!T4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U4-Tier2_Vintage!U4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V4-Tier2_Vintage!V4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W4-Tier2_Vintage!W4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X4-Tier2_Vintage!X4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y4-Tier2_Vintage!Y4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z4-Tier2_Vintage!Z4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA4-Tier2_Vintage!AA4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB4-Tier2_Vintage!AB4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC4-Tier2_Vintage!AC4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD4-Tier2_Vintage!AD4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE4-Tier2_Vintage!AE4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF4-Tier2_Vintage!AF4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG4-Tier2_Vintage!AG4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH4-Tier2_Vintage!AH4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI4-Tier2_Vintage!AI4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ4-Tier2_Vintage!AJ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK4-Tier2_Vintage!AK4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL4-Tier2_Vintage!AL4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM4-Tier2_Vintage!AM4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN4-Tier2_Vintage!AN4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO4-Tier2_Vintage!AO4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP4-Tier2_Vintage!AP4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ4-Tier2_Vintage!AQ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR4-Tier2_Vintage!AR4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS4-Tier2_Vintage!AS4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT4-Tier2_Vintage!AT4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU4-Tier2_Vintage!AU4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV4-Tier2_Vintage!AV4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW4-Tier2_Vintage!AW4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX4-Tier2_Vintage!AX4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY4-Tier2_Vintage!AY4,0)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D5-Tier2_Vintage!D5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E5-Tier2_Vintage!E5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F5-Tier2_Vintage!F5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G5-Tier2_Vintage!G5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H5-Tier2_Vintage!H5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I5-Tier2_Vintage!I5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J5-Tier2_Vintage!J5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K5-Tier2_Vintage!K5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L5-Tier2_Vintage!L5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M5-Tier2_Vintage!M5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N5-Tier2_Vintage!N5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O5-Tier2_Vintage!O5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P5-Tier2_Vintage!P5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q5-Tier2_Vintage!Q5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R5-Tier2_Vintage!R5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S5-Tier2_Vintage!S5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T5-Tier2_Vintage!T5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U5-Tier2_Vintage!U5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V5-Tier2_Vintage!V5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W5-Tier2_Vintage!W5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X5-Tier2_Vintage!X5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y5-Tier2_Vintage!Y5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z5-Tier2_Vintage!Z5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA5-Tier2_Vintage!AA5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB5-Tier2_Vintage!AB5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC5-Tier2_Vintage!AC5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD5-Tier2_Vintage!AD5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE5-Tier2_Vintage!AE5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF5-Tier2_Vintage!AF5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG5-Tier2_Vintage!AG5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH5-Tier2_Vintage!AH5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI5-Tier2_Vintage!AI5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ5-Tier2_Vintage!AJ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK5-Tier2_Vintage!AK5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL5-Tier2_Vintage!AL5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM5-Tier2_Vintage!AM5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN5-Tier2_Vintage!AN5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO5-Tier2_Vintage!AO5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP5-Tier2_Vintage!AP5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ5-Tier2_Vintage!AQ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR5-Tier2_Vintage!AR5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS5-Tier2_Vintage!AS5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT5-Tier2_Vintage!AT5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU5-Tier2_Vintage!AU5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV5-Tier2_Vintage!AV5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW5-Tier2_Vintage!AW5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX5-Tier2_Vintage!AX5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY5-Tier2_Vintage!AY5,0)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D6-Tier2_Vintage!D6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E6-Tier2_Vintage!E6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F6-Tier2_Vintage!F6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G6-Tier2_Vintage!G6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H6-Tier2_Vintage!H6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I6-Tier2_Vintage!I6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J6-Tier2_Vintage!J6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K6-Tier2_Vintage!K6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L6-Tier2_Vintage!L6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M6-Tier2_Vintage!M6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N6-Tier2_Vintage!N6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O6-Tier2_Vintage!O6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P6-Tier2_Vintage!P6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q6-Tier2_Vintage!Q6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R6-Tier2_Vintage!R6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S6-Tier2_Vintage!S6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T6-Tier2_Vintage!T6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U6-Tier2_Vintage!U6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V6-Tier2_Vintage!V6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W6-Tier2_Vintage!W6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X6-Tier2_Vintage!X6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y6-Tier2_Vintage!Y6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z6-Tier2_Vintage!Z6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA6-Tier2_Vintage!AA6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB6-Tier2_Vintage!AB6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC6-Tier2_Vintage!AC6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD6-Tier2_Vintage!AD6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE6-Tier2_Vintage!AE6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF6-Tier2_Vintage!AF6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG6-Tier2_Vintage!AG6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH6-Tier2_Vintage!AH6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI6-Tier2_Vintage!AI6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ6-Tier2_Vintage!AJ6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK6-Tier2_Vintage!AK6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL6-Tier2_Vintage!AL6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM6-Tier2_Vintage!AM6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN6-Tier2_Vintage!AN6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO6-Tier2_Vintage!AO6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP6-Tier2_Vintage!AP6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ6-Tier2_Vintage!AQ6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR6-Tier2_Vintage!AR6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS6-Tier2_Vintage!AS6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT6-Tier2_Vintage!AT6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU6-Tier2_Vintage!AU6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV6-Tier2_Vintage!AV6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW6-Tier2_Vintage!AW6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX6-Tier2_Vintage!AX6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY6-Tier2_Vintage!AY6,0)","v":0}]
[null,10025,"Benton REA",{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D7-Tier2_Vintage!D7,0)","v":3095.28},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E7-Tier2_Vintage!E7,0)","v":2235.48},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F7-Tier2_Vintage!F7,0)","v":2866},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G7-Tier2_Vintage!G7,0)","v":2299.9650000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H7-Tier2_Vintage!H7,0)","v":2866},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I7-Tier2_Vintage!I7,0)","v":2464.7600000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J7-Tier2_Vintage!J7,0)","v":2980.64},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K7-Tier2_Vintage!K7,0)","v":2350.12},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L7-Tier2_Vintage!L7,0)","v":2866},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M7-Tier2_Vintage!M7,0)","v":2120.84},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N7-Tier2_Vintage!N7,0)","v":2980.64},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O7-Tier2_Vintage!O7,0)","v":2342.9549999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P7-Tier2_Vintage!P7,0)","v":2980.64},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q7-Tier2_Vintage!Q7,0)","v":2178.16},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R7-Tier2_Vintage!R7,0)","v":2866},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S7-Tier2_Vintage!S7,0)","v":2464.7600000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T7-Tier2_Vintage!T7,0)","v":2980.64},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U7-Tier2_Vintage!U7,0)","v":2178.16},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V7-Tier2_Vintage!V7,0)","v":2980.64},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W7-Tier2_Vintage!W7,0)","v":2350.12},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X7-Tier2_Vintage!X7,0)","v":2980.64},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y7-Tier2_Vintage!Y7,0)","v":2350.12},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z7-Tier2_Vintage!Z7,0)","v":2866},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA7-Tier2_Vintage!AA7,0)","v":2292.8000000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB7-Tier2_Vintage!AB7,0)","v":3468.5279999999998},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC7-Tier2_Vintage!AC7,0)","v":2505.0479999999998},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD7-Tier2_Vintage!AD7,0)","v":3083.136},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE7-Tier2_Vintage!AE7,0)","v":2705.7730000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF7-Tier2_Vintage!AF7,0)","v":3340.0639999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG7-Tier2_Vintage!AG7,0)","v":2633.5120000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH7-Tier2_Vintage!AH7,0)","v":3211.6},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI7-Tier2_Vintage!AI7,0)","v":2761.9760000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ7-Tier2_Vintage!AJ7,0)","v":3083.136},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK7-Tier2_Vintage!AK7,0)","v":2312.3519999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL7-Tier2_Vintage!AL7,0)","v":3468.5279999999998},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM7-Tier2_Vintage!AM7,0)","v":2497.0189999999998},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN7-Tier2_Vintage!AN7,0)","v":3340.0639999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO7-Tier2_Vintage!AO7,0)","v":2440.8159999999998},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP7-Tier2_Vintage!AP7,0)","v":3211.6},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ7-Tier2_Vintage!AQ7,0)","v":2761.9760000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR7-Tier2_Vintage!AR7,0)","v":3340.0639999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS7-Tier2_Vintage!AS7,0)","v":2440.8159999999998},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT7-Tier2_Vintage!AT7,0)","v":3340.0639999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU7-Tier2_Vintage!AU7,0)","v":2633.5120000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV7-Tier2_Vintage!AV7,0)","v":3340.0639999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW7-Tier2_Vintage!AW7,0)","v":2633.5120000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX7-Tier2_Vintage!AX7,0)","v":3211.6},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY7-Tier2_Vintage!AY7,0)","v":2569.2799999999997}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D8-Tier2_Vintage!D8,0)","v":142.12800000000001},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E8-Tier2_Vintage!E8,0)","v":102.64800000000001},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F8-Tier2_Vintage!F8,0)","v":131.6},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G8-Tier2_Vintage!G8,0)","v":105.60900000000001},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H8-Tier2_Vintage!H8,0)","v":131.6},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I8-Tier2_Vintage!I8,0)","v":113.176},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J8-Tier2_Vintage!J8,0)","v":136.864},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K8-Tier2_Vintage!K8,0)","v":107.91200000000001},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L8-Tier2_Vintage!L8,0)","v":131.6},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M8-Tier2_Vintage!M8,0)","v":97.384},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N8-Tier2_Vintage!N8,0)","v":136.864},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O8-Tier2_Vintage!O8,0)","v":107.583},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P8-Tier2_Vintage!P8,0)","v":136.864},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q8-Tier2_Vintage!Q8,0)","v":100.01600000000001},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R8-Tier2_Vintage!R8,0)","v":131.6},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S8-Tier2_Vintage!S8,0)","v":113.176},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T8-Tier2_Vintage!T8,0)","v":136.864},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U8-Tier2_Vintage!U8,0)","v":100.01600000000001},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V8-Tier2_Vintage!V8,0)","v":136.864},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W8-Tier2_Vintage!W8,0)","v":107.91200000000001},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X8-Tier2_Vintage!X8,0)","v":136.864},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y8-Tier2_Vintage!Y8,0)","v":107.91200000000001},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z8-Tier2_Vintage!Z8,0)","v":131.6},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA8-Tier2_Vintage!AA8,0)","v":105.28},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB8-Tier2_Vintage!AB8,0)","v":389.23200000000003},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC8-Tier2_Vintage!AC8,0)","v":281.11200000000002},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD8-Tier2_Vintage!AD8,0)","v":345.98400000000004},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE8-Tier2_Vintage!AE8,0)","v":303.637},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF8-Tier2_Vintage!AF8,0)","v":374.81600000000003},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG8-Tier2_Vintage!AG8,0)","v":295.52800000000002},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH8-Tier2_Vintage!AH8,0)","v":360.40000000000003},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI8-Tier2_Vintage!AI8,0)","v":309.94400000000002},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ8-Tier2_Vintage!AJ8,0)","v":345.98400000000004},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK8-Tier2_Vintage!AK8,0)","v":259.488},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL8-Tier2_Vintage!AL8,0)","v":389.23200000000003},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM8-Tier2_Vintage!AM8,0)","v":280.21100000000001},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN8-Tier2_Vintage!AN8,0)","v":374.81600000000003},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO8-Tier2_Vintage!AO8,0)","v":273.904},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP8-Tier2_Vintage!AP8,0)","v":360.40000000000003},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ8-Tier2_Vintage!AQ8,0)","v":309.94400000000002},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR8-Tier2_Vintage!AR8,0)","v":374.81600000000003},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS8-Tier2_Vintage!AS8,0)","v":273.904},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT8-Tier2_Vintage!AT8,0)","v":374.81600000000003},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU8-Tier2_Vintage!AU8,0)","v":295.52800000000002},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV8-Tier2_Vintage!AV8,0)","v":374.81600000000003},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW8-Tier2_Vintage!AW8,0)","v":295.52800000000002},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX8-Tier2_Vintage!AX8,0)","v":360.40000000000003},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY8-Tier2_Vintage!AY8,0)","v":288.32}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D9-Tier2_Vintage!D9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E9-Tier2_Vintage!E9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F9-Tier2_Vintage!F9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G9-Tier2_Vintage!G9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H9-Tier2_Vintage!H9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I9-Tier2_Vintage!I9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J9-Tier2_Vintage!J9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K9-Tier2_Vintage!K9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L9-Tier2_Vintage!L9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M9-Tier2_Vintage!M9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N9-Tier2_Vintage!N9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O9-Tier2_Vintage!O9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P9-Tier2_Vintage!P9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q9-Tier2_Vintage!Q9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R9-Tier2_Vintage!R9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S9-Tier2_Vintage!S9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T9-Tier2_Vintage!T9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U9-Tier2_Vintage!U9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V9-Tier2_Vintage!V9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W9-Tier2_Vintage!W9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X9-Tier2_Vintage!X9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y9-Tier2_Vintage!Y9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z9-Tier2_Vintage!Z9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA9-Tier2_Vintage!AA9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB9-Tier2_Vintage!AB9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC9-Tier2_Vintage!AC9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD9-Tier2_Vintage!AD9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE9-Tier2_Vintage!AE9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF9-Tier2_Vintage!AF9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG9-Tier2_Vintage!AG9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH9-Tier2_Vintage!AH9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI9-Tier2_Vintage!AI9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ9-Tier2_Vintage!AJ9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK9-Tier2_Vintage!AK9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL9-Tier2_Vintage!AL9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM9-Tier2_Vintage!AM9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN9-Tier2_Vintage!AN9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO9-Tier2_Vintage!AO9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP9-Tier2_Vintage!AP9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ9-Tier2_Vintage!AQ9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR9-Tier2_Vintage!AR9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS9-Tier2_Vintage!AS9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT9-Tier2_Vintage!AT9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU9-Tier2_Vintage!AU9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV9-Tier2_Vintage!AV9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW9-Tier2_Vintage!AW9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX9-Tier2_Vintage!AX9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY9-Tier2_Vintage!AY9,0)","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D10-Tier2_Vintage!D10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E10-Tier2_Vintage!E10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F10-Tier2_Vintage!F10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G10-Tier2_Vintage!G10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H10-Tier2_Vintage!H10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I10-Tier2_Vintage!I10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J10-Tier2_Vintage!J10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K10-Tier2_Vintage!K10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L10-Tier2_Vintage!L10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M10-Tier2_Vintage!M10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N10-Tier2_Vintage!N10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O10-Tier2_Vintage!O10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P10-Tier2_Vintage!P10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q10-Tier2_Vintage!Q10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R10-Tier2_Vintage!R10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S10-Tier2_Vintage!S10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T10-Tier2_Vintage!T10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U10-Tier2_Vintage!U10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V10-Tier2_Vintage!V10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W10-Tier2_Vintage!W10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X10-Tier2_Vintage!X10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y10-Tier2_Vintage!Y10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z10-Tier2_Vintage!Z10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA10-Tier2_Vintage!AA10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB10-Tier2_Vintage!AB10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC10-Tier2_Vintage!AC10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD10-Tier2_Vintage!AD10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE10-Tier2_Vintage!AE10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF10-Tier2_Vintage!AF10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG10-Tier2_Vintage!AG10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH10-Tier2_Vintage!AH10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI10-Tier2_Vintage!AI10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ10-Tier2_Vintage!AJ10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK10-Tier2_Vintage!AK10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL10-Tier2_Vintage!AL10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM10-Tier2_Vintage!AM10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN10-Tier2_Vintage!AN10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO10-Tier2_Vintage!AO10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP10-Tier2_Vintage!AP10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ10-Tier2_Vintage!AQ10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR10-Tier2_Vintage!AR10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS10-Tier2_Vintage!AS10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT10-Tier2_Vintage!AT10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU10-Tier2_Vintage!AU10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV10-Tier2_Vintage!AV10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW10-Tier2_Vintage!AW10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX10-Tier2_Vintage!AX10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY10-Tier2_Vintage!AY10,0)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D11-Tier2_Vintage!D11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E11-Tier2_Vintage!E11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F11-Tier2_Vintage!F11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G11-Tier2_Vintage!G11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H11-Tier2_Vintage!H11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I11-Tier2_Vintage!I11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J11-Tier2_Vintage!J11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K11-Tier2_Vintage!K11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L11-Tier2_Vintage!L11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M11-Tier2_Vintage!M11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N11-Tier2_Vintage!N11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O11-Tier2_Vintage!O11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P11-Tier2_Vintage!P11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q11-Tier2_Vintage!Q11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R11-Tier2_Vintage!R11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S11-Tier2_Vintage!S11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T11-Tier2_Vintage!T11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U11-Tier2_Vintage!U11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V11-Tier2_Vintage!V11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W11-Tier2_Vintage!W11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X11-Tier2_Vintage!X11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y11-Tier2_Vintage!Y11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z11-Tier2_Vintage!Z11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA11-Tier2_Vintage!AA11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB11-Tier2_Vintage!AB11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC11-Tier2_Vintage!AC11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD11-Tier2_Vintage!AD11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE11-Tier2_Vintage!AE11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF11-Tier2_Vintage!AF11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG11-Tier2_Vintage!AG11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH11-Tier2_Vintage!AH11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI11-Tier2_Vintage!AI11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ11-Tier2_Vintage!AJ11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK11-Tier2_Vintage!AK11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL11-Tier2_Vintage!AL11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM11-Tier2_Vintage!AM11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN11-Tier2_Vintage!AN11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO11-Tier2_Vintage!AO11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP11-Tier2_Vintage!AP11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ11-Tier2_Vintage!AQ11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR11-Tier2_Vintage!AR11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS11-Tier2_Vintage!AS11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT11-Tier2_Vintage!AT11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU11-Tier2_Vintage!AU11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV11-Tier2_Vintage!AV11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW11-Tier2_Vintage!AW11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX11-Tier2_Vintage!AX11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY11-Tier2_Vintage!AY11,0)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D12-Tier2_Vintage!D12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E12-Tier2_Vintage!E12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F12-Tier2_Vintage!F12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G12-Tier2_Vintage!G12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H12-Tier2_Vintage!H12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I12-Tier2_Vintage!I12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J12-Tier2_Vintage!J12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K12-Tier2_Vintage!K12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L12-Tier2_Vintage!L12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M12-Tier2_Vintage!M12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N12-Tier2_Vintage!N12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O12-Tier2_Vintage!O12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P12-Tier2_Vintage!P12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q12-Tier2_Vintage!Q12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R12-Tier2_Vintage!R12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S12-Tier2_Vintage!S12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T12-Tier2_Vintage!T12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U12-Tier2_Vintage!U12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V12-Tier2_Vintage!V12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W12-Tier2_Vintage!W12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X12-Tier2_Vintage!X12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y12-Tier2_Vintage!Y12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z12-Tier2_Vintage!Z12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA12-Tier2_Vintage!AA12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB12-Tier2_Vintage!AB12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC12-Tier2_Vintage!AC12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD12-Tier2_Vintage!AD12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE12-Tier2_Vintage!AE12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF12-Tier2_Vintage!AF12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG12-Tier2_Vintage!AG12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH12-Tier2_Vintage!AH12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI12-Tier2_Vintage!AI12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ12-Tier2_Vintage!AJ12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK12-Tier2_Vintage!AK12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL12-Tier2_Vintage!AL12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM12-Tier2_Vintage!AM12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN12-Tier2_Vintage!AN12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO12-Tier2_Vintage!AO12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP12-Tier2_Vintage!AP12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ12-Tier2_Vintage!AQ12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR12-Tier2_Vintage!AR12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS12-Tier2_Vintage!AS12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT12-Tier2_Vintage!AT12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU12-Tier2_Vintage!AU12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV12-Tier2_Vintage!AV12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW12-Tier2_Vintage!AW12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX12-Tier2_Vintage!AX12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY12-Tier2_Vintage!AY12,0)","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D13-Tier2_Vintage!D13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E13-Tier2_Vintage!E13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F13-Tier2_Vintage!F13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G13-Tier2_Vintage!G13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H13-Tier2_Vintage!H13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I13-Tier2_Vintage!I13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J13-Tier2_Vintage!J13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K13-Tier2_Vintage!K13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L13-Tier2_Vintage!L13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M13-Tier2_Vintage!M13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N13-Tier2_Vintage!N13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O13-Tier2_Vintage!O13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P13-Tier2_Vintage!P13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q13-Tier2_Vintage!Q13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R13-Tier2_Vintage!R13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S13-Tier2_Vintage!S13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T13-Tier2_Vintage!T13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U13-Tier2_Vintage!U13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V13-Tier2_Vintage!V13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W13-Tier2_Vintage!W13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X13-Tier2_Vintage!X13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y13-Tier2_Vintage!Y13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z13-Tier2_Vintage!Z13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA13-Tier2_Vintage!AA13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB13-Tier2_Vintage!AB13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC13-Tier2_Vintage!AC13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD13-Tier2_Vintage!AD13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE13-Tier2_Vintage!AE13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF13-Tier2_Vintage!AF13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG13-Tier2_Vintage!AG13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH13-Tier2_Vintage!AH13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI13-Tier2_Vintage!AI13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ13-Tier2_Vintage!AJ13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK13-Tier2_Vintage!AK13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL13-Tier2_Vintage!AL13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM13-Tier2_Vintage!AM13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN13-Tier2_Vintage!AN13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO13-Tier2_Vintage!AO13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP13-Tier2_Vintage!AP13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ13-Tier2_Vintage!AQ13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR13-Tier2_Vintage!AR13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS13-Tier2_Vintage!AS13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT13-Tier2_Vintage!AT13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU13-Tier2_Vintage!AU13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV13-Tier2_Vintage!AV13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW13-Tier2_Vintage!AW13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX13-Tier2_Vintage!AX13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY13-Tier2_Vintage!AY13,0)","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D14-Tier2_Vintage!D14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E14-Tier2_Vintage!E14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F14-Tier2_Vintage!F14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G14-Tier2_Vintage!G14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H14-Tier2_Vintage!H14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I14-Tier2_Vintage!I14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J14-Tier2_Vintage!J14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K14-Tier2_Vintage!K14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L14-Tier2_Vintage!L14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M14-Tier2_Vintage!M14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N14-Tier2_Vintage!N14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O14-Tier2_Vintage!O14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P14-Tier2_Vintage!P14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q14-Tier2_Vintage!Q14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R14-Tier2_Vintage!R14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S14-Tier2_Vintage!S14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T14-Tier2_Vintage!T14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U14-Tier2_Vintage!U14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V14-Tier2_Vintage!V14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W14-Tier2_Vintage!W14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X14-Tier2_Vintage!X14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y14-Tier2_Vintage!Y14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z14-Tier2_Vintage!Z14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA14-Tier2_Vintage!AA14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB14-Tier2_Vintage!AB14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC14-Tier2_Vintage!AC14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD14-Tier2_Vintage!AD14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE14-Tier2_Vintage!AE14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF14-Tier2_Vintage!AF14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG14-Tier2_Vintage!AG14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH14-Tier2_Vintage!AH14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI14-Tier2_Vintage!AI14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ14-Tier2_Vintage!AJ14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK14-Tier2_Vintage!AK14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL14-Tier2_Vintage!AL14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM14-Tier2_Vintage!AM14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN14-Tier2_Vintage!AN14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO14-Tier2_Vintage!AO14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP14-Tier2_Vintage!AP14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ14-Tier2_Vintage!AQ14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR14-Tier2_Vintage!AR14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS14-Tier2_Vintage!AS14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT14-Tier2_Vintage!AT14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU14-Tier2_Vintage!AU14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV14-Tier2_Vintage!AV14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW14-Tier2_Vintage!AW14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX14-Tier2_Vintage!AX14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY14-Tier2_Vintage!AY14,0)","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D15-Tier2_Vintage!D15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E15-Tier2_Vintage!E15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F15-Tier2_Vintage!F15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G15-Tier2_Vintage!G15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H15-Tier2_Vintage!H15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I15-Tier2_Vintage!I15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J15-Tier2_Vintage!J15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K15-Tier2_Vintage!K15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L15-Tier2_Vintage!L15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M15-Tier2_Vintage!M15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N15-Tier2_Vintage!N15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O15-Tier2_Vintage!O15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P15-Tier2_Vintage!P15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q15-Tier2_Vintage!Q15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R15-Tier2_Vintage!R15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S15-Tier2_Vintage!S15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T15-Tier2_Vintage!T15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U15-Tier2_Vintage!U15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V15-Tier2_Vintage!V15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W15-Tier2_Vintage!W15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X15-Tier2_Vintage!X15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y15-Tier2_Vintage!Y15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z15-Tier2_Vintage!Z15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA15-Tier2_Vintage!AA15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB15-Tier2_Vintage!AB15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC15-Tier2_Vintage!AC15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD15-Tier2_Vintage!AD15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE15-Tier2_Vintage!AE15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF15-Tier2_Vintage!AF15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG15-Tier2_Vintage!AG15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH15-Tier2_Vintage!AH15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI15-Tier2_Vintage!AI15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ15-Tier2_Vintage!AJ15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK15-Tier2_Vintage!AK15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL15-Tier2_Vintage!AL15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM15-Tier2_Vintage!AM15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN15-Tier2_Vintage!AN15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO15-Tier2_Vintage!AO15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP15-Tier2_Vintage!AP15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ15-Tier2_Vintage!AQ15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR15-Tier2_Vintage!AR15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS15-Tier2_Vintage!AS15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT15-Tier2_Vintage!AT15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU15-Tier2_Vintage!AU15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV15-Tier2_Vintage!AV15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW15-Tier2_Vintage!AW15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX15-Tier2_Vintage!AX15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY15-Tier2_Vintage!AY15,0)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D17-Tier2_Vintage!D17,0)","v":687.74400000000003},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E17-Tier2_Vintage!E17,0)","v":496.70400000000001},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F17-Tier2_Vintage!F17,0)","v":636.80000000000007},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G17-Tier2_Vintage!G17,0)","v":511.03200000000004},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H17-Tier2_Vintage!H17,0)","v":636.80000000000007},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I17-Tier2_Vintage!I17,0)","v":547.64800000000002},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J17-Tier2_Vintage!J17,0)","v":662.27200000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K17-Tier2_Vintage!K17,0)","v":522.17600000000004},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L17-Tier2_Vintage!L17,0)","v":636.80000000000007},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M17-Tier2_Vintage!M17,0)","v":471.23200000000003},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N17-Tier2_Vintage!N17,0)","v":662.27200000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O17-Tier2_Vintage!O17,0)","v":520.58400000000006},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P17-Tier2_Vintage!P17,0)","v":662.27200000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q17-Tier2_Vintage!Q17,0)","v":483.96800000000002},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R17-Tier2_Vintage!R17,0)","v":636.80000000000007},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S17-Tier2_Vintage!S17,0)","v":547.64800000000002},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T17-Tier2_Vintage!T17,0)","v":662.27200000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U17-Tier2_Vintage!U17,0)","v":483.96800000000002},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V17-Tier2_Vintage!V17,0)","v":662.27200000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W17-Tier2_Vintage!W17,0)","v":522.17600000000004},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X17-Tier2_Vintage!X17,0)","v":662.27200000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y17-Tier2_Vintage!Y17,0)","v":522.17600000000004},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z17-Tier2_Vintage!Z17,0)","v":636.80000000000007},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA17-Tier2_Vintage!AA17,0)","v":509.44000000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB17-Tier2_Vintage!AB17,0)","v":708.048},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC17-Tier2_Vintage!AC17,0)","v":511.36799999999999},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD17-Tier2_Vintage!AD17,0)","v":629.37599999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE17-Tier2_Vintage!AE17,0)","v":552.34299999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF17-Tier2_Vintage!AF17,0)","v":681.82399999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG17-Tier2_Vintage!AG17,0)","v":537.59199999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH17-Tier2_Vintage!AH17,0)","v":655.6},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI17-Tier2_Vintage!AI17,0)","v":563.81600000000003},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ17-Tier2_Vintage!AJ17,0)","v":629.37599999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK17-Tier2_Vintage!AK17,0)","v":472.03199999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL17-Tier2_Vintage!AL17,0)","v":708.048},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM17-Tier2_Vintage!AM17,0)","v":509.72899999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN17-Tier2_Vintage!AN17,0)","v":681.82399999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO17-Tier2_Vintage!AO17,0)","v":498.25600000000003},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP17-Tier2_Vintage!AP17,0)","v":655.6},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ17-Tier2_Vintage!AQ17,0)","v":563.81600000000003},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR17-Tier2_Vintage!AR17,0)","v":681.82399999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS17-Tier2_Vintage!AS17,0)","v":498.25600000000003},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT17-Tier2_Vintage!AT17,0)","v":681.82399999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU17-Tier2_Vintage!AU17,0)","v":537.59199999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV17-Tier2_Vintage!AV17,0)","v":681.82399999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW17-Tier2_Vintage!AW17,0)","v":537.59199999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX17-Tier2_Vintage!AX17,0)","v":655.6},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY17-Tier2_Vintage!AY17,0)","v":524.48}]
[null,10074,"Forest Grove, City of",{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D26-Tier2_Vintage!D26,0)","v":400.464},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E26-Tier2_Vintage!E26,0)","v":289.22399999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F26-Tier2_Vintage!F26,0)","v":370.8},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G26-Tier2_Vintage!G26,0)","v":297.56700000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H26-Tier2_Vintage!H26,0)","v":370.8},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I26-Tier2_Vintage!I26,0)","v":318.88800000000003},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J26-Tier2_Vintage!J26,0)","v":385.63200000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K26-Tier2_Vintage!K26,0)","v":304.05600000000004},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L26-Tier2_Vintage!L26,0)","v":370.8},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M26-Tier2_Vintage!M26,0)","v":274.392},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N26-Tier2_Vintage!N26,0)","v":385.63200000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O26-Tier2_Vintage!O26,0)","v":303.12900000000002},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P26-Tier2_Vintage!P26,0)","v":385.63200000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q26-Tier2_Vintage!Q26,0)","v":281.80799999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R26-Tier2_Vintage!R26,0)","v":370.8},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S26-Tier2_Vintage!S26,0)","v":318.88800000000003},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T26-Tier2_Vintage!T26,0)","v":385.63200000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U26-Tier2_Vintage!U26,0)","v":281.80799999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V26-Tier2_Vintage!V26,0)","v":385.63200000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W26-Tier2_Vintage!W26,0)","v":304.05600000000004},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X26-Tier2_Vintage!X26,0)","v":385.63200000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y26-Tier2_Vintage!Y26,0)","v":304.05600000000004},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z26-Tier2_Vintage!Z26,0)","v":370.8},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA26-Tier2_Vintage!AA26,0)","v":296.64},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB26-Tier2_Vintage!AB26,0)","v":459.21599999999995},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC26-Tier2_Vintage!AC26,0)","v":331.65600000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD26-Tier2_Vintage!AD26,0)","v":408.19200000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE26-Tier2_Vintage!AE26,0)","v":358.23099999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF26-Tier2_Vintage!AF26,0)","v":442.20799999999997},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG26-Tier2_Vintage!AG26,0)","v":348.66399999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH26-Tier2_Vintage!AH26,0)","v":425.2},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI26-Tier2_Vintage!AI26,0)","v":365.67199999999997},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ26-Tier2_Vintage!AJ26,0)","v":408.19200000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK26-Tier2_Vintage!AK26,0)","v":306.14400000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL26-Tier2_Vintage!AL26,0)","v":459.21599999999995},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM26-Tier2_Vintage!AM26,0)","v":330.59299999999996},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN26-Tier2_Vintage!AN26,0)","v":442.20799999999997},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO26-Tier2_Vintage!AO26,0)","v":323.15199999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP26-Tier2_Vintage!AP26,0)","v":425.2},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ26-Tier2_Vintage!AQ26,0)","v":365.67199999999997},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR26-Tier2_Vintage!AR26,0)","v":442.20799999999997},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS26-Tier2_Vintage!AS26,0)","v":323.15199999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT26-Tier2_Vintage!AT26,0)","v":442.20799999999997},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU26-Tier2_Vintage!AU26,0)","v":348.66399999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV26-Tier2_Vintage!AV26,0)","v":442.20799999999997},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW26-Tier2_Vintage!AW26,0)","v":348.66399999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX26-Tier2_Vintage!AX26,0)","v":425.2},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY26-Tier2_Vintage!AY26,0)","v":340.15999999999997}]
[null,10087,"Port Angeles, City of",{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D35-Tier2_Vintage!D35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E35-Tier2_Vintage!E35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F35-Tier2_Vintage!F35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G35-Tier2_Vintage!G35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H35-Tier2_Vintage!H35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I35-Tier2_Vintage!I35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J35-Tier2_Vintage!J35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K35-Tier2_Vintage!K35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L35-Tier2_Vintage!L35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M35-Tier2_Vintage!M35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N35-Tier2_Vintage!N35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O35-Tier2_Vintage!O35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P35-Tier2_Vintage!P35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q35-Tier2_Vintage!Q35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R35-Tier2_Vintage!R35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S35-Tier2_Vintage!S35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T35-Tier2_Vintage!T35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U35-Tier2_Vintage!U35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V35-Tier2_Vintage!V35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W35-Tier2_Vintage!W35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X35-Tier2_Vintage!X35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y35-Tier2_Vintage!Y35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z35-Tier2_Vintage!Z35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA35-Tier2_Vintage!AA35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB35-Tier2_Vintage!AB35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC35-Tier2_Vintage!AC35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD35-Tier2_Vintage!AD35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE35-Tier2_Vintage!AE35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF35-Tier2_Vintage!AF35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG35-Tier2_Vintage!AG35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH35-Tier2_Vintage!AH35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI35-Tier2_Vintage!AI35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ35-Tier2_Vintage!AJ35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK35-Tier2_Vintage!AK35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL35-Tier2_Vintage!AL35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM35-Tier2_Vintage!AM35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN35-Tier2_Vintage!AN35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO35-Tier2_Vintage!AO35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP35-Tier2_Vintage!AP35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ35-Tier2_Vintage!AQ35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR35-Tier2_Vintage!AR35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS35-Tier2_Vintage!AS35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT35-Tier2_Vintage!AT35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU35-Tier2_Vintage!AU35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV35-Tier2_Vintage!AV35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW35-Tier2_Vintage!AW35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX35-Tier2_Vintage!AX35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY35-Tier2_Vintage!AY35,0)","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D44-Tier2_Vintage!D44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E44-Tier2_Vintage!E44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F44-Tier2_Vintage!F44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G44-Tier2_Vintage!G44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H44-Tier2_Vintage!H44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I44-Tier2_Vintage!I44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J44-Tier2_Vintage!J44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K44-Tier2_Vintage!K44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L44-Tier2_Vintage!L44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M44-Tier2_Vintage!M44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N44-Tier2_Vintage!N44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O44-Tier2_Vintage!O44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P44-Tier2_Vintage!P44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q44-Tier2_Vintage!Q44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R44-Tier2_Vintage!R44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S44-Tier2_Vintage!S44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T44-Tier2_Vintage!T44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U44-Tier2_Vintage!U44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V44-Tier2_Vintage!V44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W44-Tier2_Vintage!W44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X44-Tier2_Vintage!X44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y44-Tier2_Vintage!Y44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z44-Tier2_Vintage!Z44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA44-Tier2_Vintage!AA44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB44-Tier2_Vintage!AB44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC44-Tier2_Vintage!AC44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD44-Tier2_Vintage!AD44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE44-Tier2_Vintage!AE44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF44-Tier2_Vintage!AF44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG44-Tier2_Vintage!AG44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH44-Tier2_Vintage!AH44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI44-Tier2_Vintage!AI44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ44-Tier2_Vintage!AJ44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK44-Tier2_Vintage!AK44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL44-Tier2_Vintage!AL44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM44-Tier2_Vintage!AM44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN44-Tier2_Vintage!AN44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO44-Tier2_Vintage!AO44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP44-Tier2_Vintage!AP44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ44-Tier2_Vintage!AQ44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR44-Tier2_Vintage!AR44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS44-Tier2_Vintage!AS44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT44-Tier2_Vintage!AT44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU44-Tier2_Vintage!AU44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV44-Tier2_Vintage!AV44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW44-Tier2_Vintage!AW44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX44-Tier2_Vintage!AX44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY44-Tier2_Vintage!AY44,0)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D53-Tier2_Vintage!D53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E53-Tier2_Vintage!E53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F53-Tier2_Vintage!F53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G53-Tier2_Vintage!G53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H53-Tier2_Vintage!H53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I53-Tier2_Vintage!I53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J53-Tier2_Vintage!J53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K53-Tier2_Vintage!K53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L53-Tier2_Vintage!L53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M53-Tier2_Vintage!M53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N53-Tier2_Vintage!N53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O53-Tier2_Vintage!O53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P53-Tier2_Vintage!P53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q53-Tier2_Vintage!Q53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R53-Tier2_Vintage!R53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S53-Tier2_Vintage!S53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T53-Tier2_Vintage!T53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U53-Tier2_Vintage!U53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V53-Tier2_Vintage!V53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W53-Tier2_Vintage!W53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X53-Tier2_Vintage!X53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y53-Tier2_Vintage!Y53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z53-Tier2_Vintage!Z53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA53-Tier2_Vintage!AA53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB53-Tier2_Vintage!AB53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC53-Tier2_Vintage!AC53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD53-Tier2_Vintage!AD53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE53-Tier2_Vintage!AE53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF53-Tier2_Vintage!AF53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG53-Tier2_Vintage!AG53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH53-Tier2_Vintage!AH53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI53-Tier2_Vintage!AI53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ53-Tier2_Vintage!AJ53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK53-Tier2_Vintage!AK53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL53-Tier2_Vintage!AL53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM53-Tier2_Vintage!AM53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN53-Tier2_Vintage!AN53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO53-Tier2_Vintage!AO53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP53-Tier2_Vintage!AP53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ53-Tier2_Vintage!AQ53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR53-Tier2_Vintage!AR53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS53-Tier2_Vintage!AS53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT53-Tier2_Vintage!AT53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU53-Tier2_Vintage!AU53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV53-Tier2_Vintage!AV53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW53-Tier2_Vintage!AW53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX53-Tier2_Vintage!AX53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY53-Tier2_Vintage!AY53,0)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D62-Tier2_Vintage!D62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E62-Tier2_Vintage!E62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F62-Tier2_Vintage!F62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G62-Tier2_Vintage!G62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H62-Tier2_Vintage!H62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I62-Tier2_Vintage!I62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J62-Tier2_Vintage!J62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K62-Tier2_Vintage!K62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L62-Tier2_Vintage!L62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M62-Tier2_Vintage!M62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N62-Tier2_Vintage!N62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O62-Tier2_Vintage!O62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P62-Tier2_Vintage!P62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q62-Tier2_Vintage!Q62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R62-Tier2_Vintage!R62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S62-Tier2_Vintage!S62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T62-Tier2_Vintage!T62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U62-Tier2_Vintage!U62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V62-Tier2_Vintage!V62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W62-Tier2_Vintage!W62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X62-Tier2_Vintage!X62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y62-Tier2_Vintage!Y62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z62-Tier2_Vintage!Z62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA62-Tier2_Vintage!AA62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB62-Tier2_Vintage!AB62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC62-Tier2_Vintage!AC62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD62-Tier2_Vintage!AD62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE62-Tier2_Vintage!AE62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF62-Tier2_Vintage!AF62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG62-Tier2_Vintage!AG62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH62-Tier2_Vintage!AH62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI62-Tier2_Vintage!AI62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ62-Tier2_Vintage!AJ62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK62-Tier2_Vintage!AK62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL62-Tier2_Vintage!AL62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM62-Tier2_Vintage!AM62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN62-Tier2_Vintage!AN62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO62-Tier2_Vintage!AO62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP62-Tier2_Vintage!AP62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ62-Tier2_Vintage!AQ62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR62-Tier2_Vintage!AR62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS62-Tier2_Vintage!AS62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT62-Tier2_Vintage!AT62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU62-Tier2_Vintage!AU62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV62-Tier2_Vintage!AV62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW62-Tier2_Vintage!AW62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX62-Tier2_Vintage!AX62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY62-Tier2_Vintage!AY62,0)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D71-Tier2_Vintage!D71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E71-Tier2_Vintage!E71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F71-Tier2_Vintage!F71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G71-Tier2_Vintage!G71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H71-Tier2_Vintage!H71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I71-Tier2_Vintage!I71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J71-Tier2_Vintage!J71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K71-Tier2_Vintage!K71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L71-Tier2_Vintage!L71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M71-Tier2_Vintage!M71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N71-Tier2_Vintage!N71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O71-Tier2_Vintage!O71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P71-Tier2_Vintage!P71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q71-Tier2_Vintage!Q71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R71-Tier2_Vintage!R71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S71-Tier2_Vintage!S71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T71-Tier2_Vintage!T71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U71-Tier2_Vintage!U71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V71-Tier2_Vintage!V71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W71-Tier2_Vintage!W71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X71-Tier2_Vintage!X71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y71-Tier2_Vintage!Y71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z71-Tier2_Vintage!Z71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA71-Tier2_Vintage!AA71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB71-Tier2_Vintage!AB71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC71-Tier2_Vintage!AC71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD71-Tier2_Vintage!AD71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE71-Tier2_Vintage!AE71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF71-Tier2_Vintage!AF71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG71-Tier2_Vintage!AG71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH71-Tier2_Vintage!AH71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI71-Tier2_Vintage!AI71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ71-Tier2_Vintage!AJ71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK71-Tier2_Vintage!AK71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL71-Tier2_Vintage!AL71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM71-Tier2_Vintage!AM71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN71-Tier2_Vintage!AN71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO71-Tier2_Vintage!AO71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP71-Tier2_Vintage!AP71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ71-Tier2_Vintage!AQ71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR71-Tier2_Vintage!AR71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS71-Tier2_Vintage!AS71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT71-Tier2_Vintage!AT71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU71-Tier2_Vintage!AU71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV71-Tier2_Vintage!AV71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW71-Tier2_Vintage!AW71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX71-Tier2_Vintage!AX71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY71-Tier2_Vintage!AY71,0)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D72-Tier2_Vintage!D72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E72-Tier2_Vintage!E72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F72-Tier2_Vintage!F72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G72-Tier2_Vintage!G72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H72-Tier2_Vintage!H72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I72-Tier2_Vintage!I72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J72-Tier2_Vintage!J72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K72-Tier2_Vintage!K72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L72-Tier2_Vintage!L72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M72-Tier2_Vintage!M72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N72-Tier2_Vintage!N72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O72-Tier2_Vintage!O72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P72-Tier2_Vintage!P72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q72-Tier2_Vintage!Q72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R72-Tier2_Vintage!R72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S72-Tier2_Vintage!S72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T72-Tier2_Vintage!T72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U72-Tier2_Vintage!U72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V72-Tier2_Vintage!V72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W72-Tier2_Vintage!W72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X72-Tier2_Vintage!X72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y72-Tier2_Vintage!Y72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z72-Tier2_Vintage!Z72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA72-Tier2_Vintage!AA72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB72-Tier2_Vintage!AB72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC72-Tier2_Vintage!AC72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD72-Tier2_Vintage!AD72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE72-Tier2_Vintage!AE72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF72-Tier2_Vintage!AF72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG72-Tier2_Vintage!AG72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH72-Tier2_Vintage!AH72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI72-Tier2_Vintage!AI72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ72-Tier2_Vintage!AJ72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK72-Tier2_Vintage!AK72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL72-Tier2_Vintage!AL72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM72-Tier2_Vintage!AM72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN72-Tier2_Vintage!AN72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO72-Tier2_Vintage!AO72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP72-Tier2_Vintage!AP72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ72-Tier2_Vintage!AQ72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR72-Tier2_Vintage!AR72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS72-Tier2_Vintage!AS72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT72-Tier2_Vintage!AT72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU72-Tier2_Vintage!AU72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV72-Tier2_Vintage!AV72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW72-Tier2_Vintage!AW72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX72-Tier2_Vintage!AX72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY72-Tier2_Vintage!AY72,0)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D81-Tier2_Vintage!D81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E81-Tier2_Vintage!E81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F81-Tier2_Vintage!F81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G81-Tier2_Vintage!G81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H81-Tier2_Vintage!H81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I81-Tier2_Vintage!I81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J81-Tier2_Vintage!J81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K81-Tier2_Vintage!K81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L81-Tier2_Vintage!L81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M81-Tier2_Vintage!M81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N81-Tier2_Vintage!N81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O81-Tier2_Vintage!O81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P81-Tier2_Vintage!P81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q81-Tier2_Vintage!Q81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R81-Tier2_Vintage!R81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S81-Tier2_Vintage!S81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T81-Tier2_Vintage!T81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U81-Tier2_Vintage!U81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V81-Tier2_Vintage!V81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W81-Tier2_Vintage!W81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X81-Tier2_Vintage!X81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y81-Tier2_Vintage!Y81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z81-Tier2_Vintage!Z81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA81-Tier2_Vintage!AA81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB81-Tier2_Vintage!AB81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC81-Tier2_Vintage!AC81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD81-Tier2_Vintage!AD81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE81-Tier2_Vintage!AE81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF81-Tier2_Vintage!AF81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG81-Tier2_Vintage!AG81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH81-Tier2_Vintage!AH81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI81-Tier2_Vintage!AI81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ81-Tier2_Vintage!AJ81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK81-Tier2_Vintage!AK81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL81-Tier2_Vintage!AL81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM81-Tier2_Vintage!AM81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN81-Tier2_Vintage!AN81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO81-Tier2_Vintage!AO81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP81-Tier2_Vintage!AP81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ81-Tier2_Vintage!AQ81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR81-Tier2_Vintage!AR81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS81-Tier2_Vintage!AS81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT81-Tier2_Vintage!AT81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU81-Tier2_Vintage!AU81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV81-Tier2_Vintage!AV81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW81-Tier2_Vintage!AW81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX81-Tier2_Vintage!AX81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY81-Tier2_Vintage!AY81,0)","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D90-Tier2_Vintage!D90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E90-Tier2_Vintage!E90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F90-Tier2_Vintage!F90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G90-Tier2_Vintage!G90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H90-Tier2_Vintage!H90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I90-Tier2_Vintage!I90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J90-Tier2_Vintage!J90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K90-Tier2_Vintage!K90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L90-Tier2_Vintage!L90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M90-Tier2_Vintage!M90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N90-Tier2_Vintage!N90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O90-Tier2_Vintage!O90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P90-Tier2_Vintage!P90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q90-Tier2_Vintage!Q90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R90-Tier2_Vintage!R90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S90-Tier2_Vintage!S90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T90-Tier2_Vintage!T90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U90-Tier2_Vintage!U90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V90-Tier2_Vintage!V90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W90-Tier2_Vintage!W90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X90-Tier2_Vintage!X90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y90-Tier2_Vintage!Y90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z90-Tier2_Vintage!Z90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA90-Tier2_Vintage!AA90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB90-Tier2_Vintage!AB90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC90-Tier2_Vintage!AC90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD90-Tier2_Vintage!AD90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE90-Tier2_Vintage!AE90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF90-Tier2_Vintage!AF90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG90-Tier2_Vintage!AG90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH90-Tier2_Vintage!AH90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI90-Tier2_Vintage!AI90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ90-Tier2_Vintage!AJ90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK90-Tier2_Vintage!AK90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL90-Tier2_Vintage!AL90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM90-Tier2_Vintage!AM90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN90-Tier2_Vintage!AN90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO90-Tier2_Vintage!AO90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP90-Tier2_Vintage!AP90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ90-Tier2_Vintage!AQ90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR90-Tier2_Vintage!AR90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS90-Tier2_Vintage!AS90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT90-Tier2_Vintage!AT90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU90-Tier2_Vintage!AU90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV90-Tier2_Vintage!AV90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW90-Tier2_Vintage!AW90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX90-Tier2_Vintage!AX90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY90-Tier2_Vintage!AY90,0)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D99-Tier2_Vintage!D99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E99-Tier2_Vintage!E99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F99-Tier2_Vintage!F99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G99-Tier2_Vintage!G99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H99-Tier2_Vintage!H99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I99-Tier2_Vintage!I99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J99-Tier2_Vintage!J99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K99-Tier2_Vintage!K99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L99-Tier2_Vintage!L99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M99-Tier2_Vintage!M99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N99-Tier2_Vintage!N99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O99-Tier2_Vintage!O99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P99-Tier2_Vintage!P99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q99-Tier2_Vintage!Q99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R99-Tier2_Vintage!R99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S99-Tier2_Vintage!S99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T99-Tier2_Vintage!T99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U99-Tier2_Vintage!U99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V99-Tier2_Vintage!V99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W99-Tier2_Vintage!W99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X99-Tier2_Vintage!X99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y99-Tier2_Vintage!Y99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z99-Tier2_Vintage!Z99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA99-Tier2_Vintage!AA99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB99-Tier2_Vintage!AB99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC99-Tier2_Vintage!AC99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD99-Tier2_Vintage!AD99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE99-Tier2_Vintage!AE99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF99-Tier2_Vintage!AF99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG99-Tier2_Vintage!AG99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH99-Tier2_Vintage!AH99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI99-Tier2_Vintage!AI99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ99-Tier2_Vintage!AJ99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK99-Tier2_Vintage!AK99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL99-Tier2_Vintage!AL99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM99-Tier2_Vintage!AM99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN99-Tier2_Vintage!AN99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO99-Tier2_Vintage!AO99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP99-Tier2_Vintage!AP99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ99-Tier2_Vintage!AQ99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR99-Tier2_Vintage!AR99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS99-Tier2_Vintage!AS99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT99-Tier2_Vintage!AT99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU99-Tier2_Vintage!AU99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV99-Tier2_Vintage!AV99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW99-Tier2_Vintage!AW99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX99-Tier2_Vintage!AX99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY99-Tier2_Vintage!AY99,0)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D108-Tier2_Vintage!D108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E108-Tier2_Vintage!E108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F108-Tier2_Vintage!F108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G108-Tier2_Vintage!G108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H108-Tier2_Vintage!H108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I108-Tier2_Vintage!I108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J108-Tier2_Vintage!J108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K108-Tier2_Vintage!K108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L108-Tier2_Vintage!L108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M108-Tier2_Vintage!M108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N108-Tier2_Vintage!N108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O108-Tier2_Vintage!O108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P108-Tier2_Vintage!P108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q108-Tier2_Vintage!Q108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R108-Tier2_Vintage!R108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S108-Tier2_Vintage!S108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T108-Tier2_Vintage!T108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U108-Tier2_Vintage!U108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V108-Tier2_Vintage!V108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W108-Tier2_Vintage!W108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X108-Tier2_Vintage!X108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y108-Tier2_Vintage!Y108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z108-Tier2_Vintage!Z108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA108-Tier2_Vintage!AA108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB108-Tier2_Vintage!AB108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC108-Tier2_Vintage!AC108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD108-Tier2_Vintage!AD108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE108-Tier2_Vintage!AE108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF108-Tier2_Vintage!AF108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG108-Tier2_Vintage!AG108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH108-Tier2_Vintage!AH108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI108-Tier2_Vintage!AI108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ108-Tier2_Vintage!AJ108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK108-Tier2_Vintage!AK108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL108-Tier2_Vintage!AL108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM108-Tier2_Vintage!AM108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN108-Tier2_Vintage!AN108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO108-Tier2_Vintage!AO108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP108-Tier2_Vintage!AP108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ108-Tier2_Vintage!AQ108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR108-Tier2_Vintage!AR108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS108-Tier2_Vintage!AS108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT108-Tier2_Vintage!AT108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU108-Tier2_Vintage!AU108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV108-Tier2_Vintage!AV108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW108-Tier2_Vintage!AW108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX108-Tier2_Vintage!AX108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY108-Tier2_Vintage!AY108,0)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D117-Tier2_Vintage!D117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E117-Tier2_Vintage!E117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F117-Tier2_Vintage!F117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G117-Tier2_Vintage!G117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H117-Tier2_Vintage!H117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I117-Tier2_Vintage!I117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J117-Tier2_Vintage!J117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K117-Tier2_Vintage!K117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L117-Tier2_Vintage!L117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M117-Tier2_Vintage!M117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N117-Tier2_Vintage!N117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O117-Tier2_Vintage!O117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P117-Tier2_Vintage!P117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q117-Tier2_Vintage!Q117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R117-Tier2_Vintage!R117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S117-Tier2_Vintage!S117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T117-Tier2_Vintage!T117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U117-Tier2_Vintage!U117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V117-Tier2_Vintage!V117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W117-Tier2_Vintage!W117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X117-Tier2_Vintage!X117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y117-Tier2_Vintage!Y117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z117-Tier2_Vintage!Z117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA117-Tier2_Vintage!AA117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB117-Tier2_Vintage!AB117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC117-Tier2_Vintage!AC117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD117-Tier2_Vintage!AD117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE117-Tier2_Vintage!AE117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF117-Tier2_Vintage!AF117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG117-Tier2_Vintage!AG117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH117-Tier2_Vintage!AH117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI117-Tier2_Vintage!AI117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ117-Tier2_Vintage!AJ117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK117-Tier2_Vintage!AK117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL117-Tier2_Vintage!AL117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM117-Tier2_Vintage!AM117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN117-Tier2_Vintage!AN117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO117-Tier2_Vintage!AO117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP117-Tier2_Vintage!AP117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ117-Tier2_Vintage!AQ117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR117-Tier2_Vintage!AR117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS117-Tier2_Vintage!AS117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT117-Tier2_Vintage!AT117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU117-Tier2_Vintage!AU117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV117-Tier2_Vintage!AV117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW117-Tier2_Vintage!AW117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX117-Tier2_Vintage!AX117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY117-Tier2_Vintage!AY117,0)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D126-Tier2_Vintage!D126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E126-Tier2_Vintage!E126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F126-Tier2_Vintage!F126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G126-Tier2_Vintage!G126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H126-Tier2_Vintage!H126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I126-Tier2_Vintage!I126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J126-Tier2_Vintage!J126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K126-Tier2_Vintage!K126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L126-Tier2_Vintage!L126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M126-Tier2_Vintage!M126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N126-Tier2_Vintage!N126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O126-Tier2_Vintage!O126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P126-Tier2_Vintage!P126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q126-Tier2_Vintage!Q126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R126-Tier2_Vintage!R126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S126-Tier2_Vintage!S126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T126-Tier2_Vintage!T126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U126-Tier2_Vintage!U126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V126-Tier2_Vintage!V126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W126-Tier2_Vintage!W126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X126-Tier2_Vintage!X126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y126-Tier2_Vintage!Y126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z126-Tier2_Vintage!Z126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA126-Tier2_Vintage!AA126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB126-Tier2_Vintage!AB126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC126-Tier2_Vintage!AC126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD126-Tier2_Vintage!AD126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE126-Tier2_Vintage!AE126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF126-Tier2_Vintage!AF126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG126-Tier2_Vintage!AG126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH126-Tier2_Vintage!AH126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI126-Tier2_Vintage!AI126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ126-Tier2_Vintage!AJ126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK126-Tier2_Vintage!AK126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL126-Tier2_Vintage!AL126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM126-Tier2_Vintage!AM126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN126-Tier2_Vintage!AN126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO126-Tier2_Vintage!AO126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP126-Tier2_Vintage!AP126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ126-Tier2_Vintage!AQ126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR126-Tier2_Vintage!AR126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS126-Tier2_Vintage!AS126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT126-Tier2_Vintage!AT126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU126-Tier2_Vintage!AU126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV126-Tier2_Vintage!AV126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW126-Tier2_Vintage!AW126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX126-Tier2_Vintage!AX126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY126-Tier2_Vintage!AY126,0)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D135-Tier2_Vintage!D135,0)","v":2026.0800000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E135-Tier2_Vintage!E135,0)","v":1463.2800000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F135-Tier2_Vintage!F135,0)","v":1876.0000000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G135-Tier2_Vintage!G135,0)","v":1505.4900000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H135-Tier2_Vintage!H135,0)","v":1876.0000000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I135-Tier2_Vintage!I135,0)","v":1613.3600000000001},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J135-Tier2_Vintage!J135,0)","v":1951.0400000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K135-Tier2_Vintage!K135,0)","v":1538.3200000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L135-Tier2_Vintage!L135,0)","v":1876.0000000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M135-Tier2_Vintage!M135,0)","v":1388.24},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N135-Tier2_Vintage!N135,0)","v":1951.0400000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O135-Tier2_Vintage!O135,0)","v":1533.63},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P135-Tier2_Vintage!P135,0)","v":1951.0400000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q135-Tier2_Vintage!Q135,0)","v":1425.7600000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R135-Tier2_Vintage!R135,0)","v":1876.0000000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S135-Tier2_Vintage!S135,0)","v":1613.3600000000001},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T135-Tier2_Vintage!T135,0)","v":1951.0400000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U135-Tier2_Vintage!U135,0)","v":1425.7600000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V135-Tier2_Vintage!V135,0)","v":1951.0400000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W135-Tier2_Vintage!W135,0)","v":1538.3200000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X135-Tier2_Vintage!X135,0)","v":1951.0400000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y135-Tier2_Vintage!Y135,0)","v":1538.3200000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z135-Tier2_Vintage!Z135,0)","v":1876.0000000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA135-Tier2_Vintage!AA135,0)","v":1500.8000000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB135-Tier2_Vintage!AB135,0)","v":739.58399999999995},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC135-Tier2_Vintage!AC135,0)","v":534.14400000000001},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD135-Tier2_Vintage!AD135,0)","v":657.40800000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE135-Tier2_Vintage!AE135,0)","v":576.94399999999996},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF135-Tier2_Vintage!AF135,0)","v":712.19200000000001},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG135-Tier2_Vintage!AG135,0)","v":561.53599999999994},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH135-Tier2_Vintage!AH135,0)","v":684.8},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI135-Tier2_Vintage!AI135,0)","v":588.928},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ135-Tier2_Vintage!AJ135,0)","v":657.40800000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK135-Tier2_Vintage!AK135,0)","v":493.05599999999998},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL135-Tier2_Vintage!AL135,0)","v":739.58399999999995},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM135-Tier2_Vintage!AM135,0)","v":532.43200000000002},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN135-Tier2_Vintage!AN135,0)","v":712.19200000000001},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO135-Tier2_Vintage!AO135,0)","v":520.44799999999998},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP135-Tier2_Vintage!AP135,0)","v":684.8},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ135-Tier2_Vintage!AQ135,0)","v":588.928},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR135-Tier2_Vintage!AR135,0)","v":712.19200000000001},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS135-Tier2_Vintage!AS135,0)","v":520.44799999999998},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT135-Tier2_Vintage!AT135,0)","v":712.19200000000001},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU135-Tier2_Vintage!AU135,0)","v":561.53599999999994},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV135-Tier2_Vintage!AV135,0)","v":712.19200000000001},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW135-Tier2_Vintage!AW135,0)","v":561.53599999999994},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX135-Tier2_Vintage!AX135,0)","v":684.8},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY135-Tier2_Vintage!AY135,0)","v":547.84}]
[null,11680,"Weiser, City of",{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D136-Tier2_Vintage!D136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E136-Tier2_Vintage!E136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F136-Tier2_Vintage!F136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G136-Tier2_Vintage!G136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H136-Tier2_Vintage!H136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I136-Tier2_Vintage!I136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J136-Tier2_Vintage!J136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K136-Tier2_Vintage!K136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L136-Tier2_Vintage!L136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M136-Tier2_Vintage!M136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N136-Tier2_Vintage!N136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O136-Tier2_Vintage!O136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P136-Tier2_Vintage!P136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q136-Tier2_Vintage!Q136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R136-Tier2_Vintage!R136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S136-Tier2_Vintage!S136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T136-Tier2_Vintage!T136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U136-Tier2_Vintage!U136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V136-Tier2_Vintage!V136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W136-Tier2_Vintage!W136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X136-Tier2_Vintage!X136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y136-Tier2_Vintage!Y136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z136-Tier2_Vintage!Z136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA136-Tier2_Vintage!AA136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB136-Tier2_Vintage!AB136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC136-Tier2_Vintage!AC136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD136-Tier2_Vintage!AD136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE136-Tier2_Vintage!AE136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF136-Tier2_Vintage!AF136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG136-Tier2_Vintage!AG136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH136-Tier2_Vintage!AH136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI136-Tier2_Vintage!AI136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ136-Tier2_Vintage!AJ136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK136-Tier2_Vintage!AK136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL136-Tier2_Vintage!AL136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM136-Tier2_Vintage!AM136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN136-Tier2_Vintage!AN136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO136-Tier2_Vintage!AO136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP136-Tier2_Vintage!AP136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ136-Tier2_Vintage!AQ136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR136-Tier2_Vintage!AR136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS136-Tier2_Vintage!AS136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT136-Tier2_Vintage!AT136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU136-Tier2_Vintage!AU136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV136-Tier2_Vintage!AV136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW136-Tier2_Vintage!AW136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX136-Tier2_Vintage!AX136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY136-Tier2_Vintage!AY136,0)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D137-Tier2_Vintage!D137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E137-Tier2_Vintage!E137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F137-Tier2_Vintage!F137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G137-Tier2_Vintage!G137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H137-Tier2_Vintage!H137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I137-Tier2_Vintage!I137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J137-Tier2_Vintage!J137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K137-Tier2_Vintage!K137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L137-Tier2_Vintage!L137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M137-Tier2_Vintage!M137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N137-Tier2_Vintage!N137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O137-Tier2_Vintage!O137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P137-Tier2_Vintage!P137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q137-Tier2_Vintage!Q137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R137-Tier2_Vintage!R137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S137-Tier2_Vintage!S137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T137-Tier2_Vintage!T137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U137-Tier2_Vintage!U137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V137-Tier2_Vintage!V137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W137-Tier2_Vintage!W137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X137-Tier2_Vintage!X137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y137-Tier2_Vintage!Y137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z137-Tier2_Vintage!Z137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA137-Tier2_Vintage!AA137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB137-Tier2_Vintage!AB137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC137-Tier2_Vintage!AC137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD137-Tier2_Vintage!AD137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE137-Tier2_Vintage!AE137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF137-Tier2_Vintage!AF137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG137-Tier2_Vintage!AG137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH137-Tier2_Vintage!AH137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI137-Tier2_Vintage!AI137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ137-Tier2_Vintage!AJ137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK137-Tier2_Vintage!AK137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL137-Tier2_Vintage!AL137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM137-Tier2_Vintage!AM137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN137-Tier2_Vintage!AN137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO137-Tier2_Vintage!AO137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP137-Tier2_Vintage!AP137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ137-Tier2_Vintage!AQ137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR137-Tier2_Vintage!AR137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS137-Tier2_Vintage!AS137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT137-Tier2_Vintage!AT137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU137-Tier2_Vintage!AU137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV137-Tier2_Vintage!AV137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW137-Tier2_Vintage!AW137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX137-Tier2_Vintage!AX137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY137-Tier2_Vintage!AY137,0)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!D138-Tier2_Vintage!D138,0)","v":2684.4480000000003},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!E138-Tier2_Vintage!E138,0)","v":1938.768},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!F138-Tier2_Vintage!F138,0)","v":2485.6000000000004},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!G138-Tier2_Vintage!G138,0)","v":1994.6940000000002},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!H138-Tier2_Vintage!H138,0)","v":2485.6000000000004},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!I138-Tier2_Vintage!I138,0)","v":2137.616},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!J138-Tier2_Vintage!J138,0)","v":2585.0240000000003},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!K138-Tier2_Vintage!K138,0)","v":2038.1920000000002},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!L138-Tier2_Vintage!L138,0)","v":2485.6000000000004},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!M138-Tier2_Vintage!M138,0)","v":1839.3440000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!N138-Tier2_Vintage!N138,0)","v":2585.0240000000003},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!O138-Tier2_Vintage!O138,0)","v":2031.9780000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!P138-Tier2_Vintage!P138,0)","v":2585.0240000000003},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Q138-Tier2_Vintage!Q138,0)","v":1889.056},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!R138-Tier2_Vintage!R138,0)","v":2485.6000000000004},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!S138-Tier2_Vintage!S138,0)","v":2137.616},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!T138-Tier2_Vintage!T138,0)","v":2585.0240000000003},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!U138-Tier2_Vintage!U138,0)","v":1889.056},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!V138-Tier2_Vintage!V138,0)","v":2585.0240000000003},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!W138-Tier2_Vintage!W138,0)","v":2038.1920000000002},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!X138-Tier2_Vintage!X138,0)","v":2585.0240000000003},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Y138-Tier2_Vintage!Y138,0)","v":2038.1920000000002},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!Z138-Tier2_Vintage!Z138,0)","v":2485.6000000000004},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AA138-Tier2_Vintage!AA138,0)","v":1988.48},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AB138-Tier2_Vintage!AB138,0)","v":5087.232},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AC138-Tier2_Vintage!AC138,0)","v":3674.1120000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AD138-Tier2_Vintage!AD138,0)","v":4521.9840000000004},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AE138-Tier2_Vintage!AE138,0)","v":3968.5119999999997},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AF138-Tier2_Vintage!AF138,0)","v":4898.8159999999998},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AG138-Tier2_Vintage!AG138,0)","v":3862.5279999999998},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AH138-Tier2_Vintage!AH138,0)","v":4710.3999999999996},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AI138-Tier2_Vintage!AI138,0)","v":4050.944},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AJ138-Tier2_Vintage!AJ138,0)","v":4521.9840000000004},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AK138-Tier2_Vintage!AK138,0)","v":3391.4879999999998},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AL138-Tier2_Vintage!AL138,0)","v":5087.232},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AM138-Tier2_Vintage!AM138,0)","v":3662.3359999999998},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AN138-Tier2_Vintage!AN138,0)","v":4898.8159999999998},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AO138-Tier2_Vintage!AO138,0)","v":3579.904},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AP138-Tier2_Vintage!AP138,0)","v":4710.3999999999996},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AQ138-Tier2_Vintage!AQ138,0)","v":4050.944},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AR138-Tier2_Vintage!AR138,0)","v":4898.8159999999998},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AS138-Tier2_Vintage!AS138,0)","v":3579.904},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AT138-Tier2_Vintage!AT138,0)","v":4898.8159999999998},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AU138-Tier2_Vintage!AU138,0)","v":3862.5279999999998},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AV138-Tier2_Vintage!AV138,0)","v":4898.8159999999998},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AW138-Tier2_Vintage!AW138,0)","v":3862.5279999999998},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AX138-Tier2_Vintage!AX138,0)","v":4710.3999999999996},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"STR\",Tier2!AY138-Tier2_Vintage!AY138,0)","v":3768.3199999999997}]

{"sheet":"Tier2","index":27,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 2: Total Tier 2 Load"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+IF(D$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"+IF(D$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":3095.28},{"$f":"+IF(E$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":2235.48},{"$f":"+IF(F$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":2866},{"$f":"+IF(G$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":2299.9650000000001},{"$f":"+IF(H$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":2866},{"$f":"+IF(I$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":2464.7600000000002},{"$f":"+IF(J$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":2980.64},{"$f":"+IF(K$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":2350.12},{"$f":"+IF(L$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":2866},{"$f":"+IF(M$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":2120.84},{"$f":"+IF(N$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":2980.64},{"$f":"+IF(O$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":2342.9549999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":2980.64},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":2178.16},{"$f":"+IF(R$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":2866},{"$f":"+IF(S$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":2464.7600000000002},{"$f":"+IF(T$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":2980.64},{"$f":"+IF(U$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":2178.16},{"$f":"+IF(V$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":2980.64},{"$f":"+IF(W$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":2350.12},{"$f":"+IF(X$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":2980.64},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":2350.12},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":2866},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":2292.8000000000002},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":3468.5279999999998},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":2505.0479999999998},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":3083.136},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":2705.7730000000001},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":3340.0639999999999},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":2633.5120000000002},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":3211.6},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":2761.9760000000001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":3083.136},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":2312.3519999999999},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":3468.5279999999998},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":2497.0189999999998},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":3340.0639999999999},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":2440.8159999999998},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":3211.6},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":2761.9760000000001},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":3340.0639999999999},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":2440.8159999999998},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":3340.0639999999999},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":2633.5120000000002},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":3340.0639999999999},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":2633.5120000000002},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":3211.6},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":2569.2799999999997}]
[null,10027,"Big Bend Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":142.12800000000001},{"$f":"+IF(E$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":102.64800000000001},{"$f":"+IF(F$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":131.6},{"$f":"+IF(G$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":105.60900000000001},{"$f":"+IF(H$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":131.6},{"$f":"+IF(I$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":113.176},{"$f":"+IF(J$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":136.864},{"$f":"+IF(K$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":107.91200000000001},{"$f":"+IF(L$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":131.6},{"$f":"+IF(M$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":97.384},{"$f":"+IF(N$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":136.864},{"$f":"+IF(O$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":107.583},{"$f":"+IF(P$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":136.864},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":100.01600000000001},{"$f":"+IF(R$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":131.6},{"$f":"+IF(S$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":113.176},{"$f":"+IF(T$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":136.864},{"$f":"+IF(U$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":100.01600000000001},{"$f":"+IF(V$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":136.864},{"$f":"+IF(W$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":107.91200000000001},{"$f":"+IF(X$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":136.864},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":107.91200000000001},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":131.6},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":105.28},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":389.23200000000003},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":281.11200000000002},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":345.98400000000004},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":303.637},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":374.81600000000003},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":295.52800000000002},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":360.40000000000003},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":309.94400000000002},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":345.98400000000004},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":259.488},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":389.23200000000003},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":280.21100000000001},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":374.81600000000003},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":273.904},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":360.40000000000003},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":309.94400000000002},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":374.81600000000003},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":273.904},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":374.81600000000003},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":295.52800000000002},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":374.81600000000003},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":295.52800000000002},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":360.40000000000003},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":288.32}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+IF(D$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":687.74400000000003},{"$f":"+IF(E$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":496.70400000000001},{"$f":"+IF(F$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":636.80000000000007},{"$f":"+IF(G$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":511.03200000000004},{"$f":"+IF(H$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":636.80000000000007},{"$f":"+IF(I$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":547.64800000000002},{"$f":"+IF(J$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":662.27200000000005},{"$f":"+IF(K$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":522.17600000000004},{"$f":"+IF(L$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":636.80000000000007},{"$f":"+IF(M$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":471.23200000000003},{"$f":"+IF(N$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":662.27200000000005},{"$f":"+IF(O$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":520.58400000000006},{"$f":"+IF(P$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":662.27200000000005},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":483.96800000000002},{"$f":"+IF(R$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":636.80000000000007},{"$f":"+IF(S$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":547.64800000000002},{"$f":"+IF(T$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":662.27200000000005},{"$f":"+IF(U$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":483.96800000000002},{"$f":"+IF(V$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":662.27200000000005},{"$f":"+IF(W$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":522.17600000000004},{"$f":"+IF(X$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":662.27200000000005},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":522.17600000000004},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":636.80000000000007},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":509.44000000000005},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":708.048},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":511.36799999999999},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":629.37599999999998},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":552.34299999999996},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":681.82399999999996},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":537.59199999999998},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":655.6},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":563.81600000000003},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":629.37599999999998},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":472.03199999999998},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":708.048},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":509.72899999999998},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":681.82399999999996},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":498.25600000000003},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":655.6},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":563.81600000000003},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":681.82399999999996},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":498.25600000000003},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":681.82399999999996},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":537.59199999999998},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":681.82399999999996},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":537.59199999999998},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":655.6},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":524.48}]
[null,10074,"Forest Grove, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":400.464},{"$f":"+IF(E$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":289.22399999999999},{"$f":"+IF(F$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":370.8},{"$f":"+IF(G$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":297.56700000000001},{"$f":"+IF(H$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":370.8},{"$f":"+IF(I$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":318.88800000000003},{"$f":"+IF(J$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":385.63200000000001},{"$f":"+IF(K$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":304.05600000000004},{"$f":"+IF(L$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":370.8},{"$f":"+IF(M$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":274.392},{"$f":"+IF(N$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":385.63200000000001},{"$f":"+IF(O$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":303.12900000000002},{"$f":"+IF(P$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":385.63200000000001},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":281.80799999999999},{"$f":"+IF(R$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":370.8},{"$f":"+IF(S$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":318.88800000000003},{"$f":"+IF(T$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":385.63200000000001},{"$f":"+IF(U$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":281.80799999999999},{"$f":"+IF(V$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":385.63200000000001},{"$f":"+IF(W$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":304.05600000000004},{"$f":"+IF(X$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":385.63200000000001},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":304.05600000000004},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":370.8},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":296.64},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":459.21599999999995},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":331.65600000000001},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":408.19200000000001},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":358.23099999999999},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":442.20799999999997},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":348.66399999999999},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":425.2},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":365.67199999999997},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":408.19200000000001},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":306.14400000000001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":459.21599999999995},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":330.59299999999996},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":442.20799999999997},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":323.15199999999999},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":425.2},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":365.67199999999997},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":442.20799999999997},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":323.15199999999999},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":442.20799999999997},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":348.66399999999999},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":442.20799999999997},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":348.66399999999999},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":425.2},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":340.15999999999997}]
[null,10087,"Port Angeles, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+IF(D$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+IF(D$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+IF(D$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+IF(D$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+IF(D$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+IF(D$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":2026.0800000000002},{"$f":"+IF(E$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1463.2800000000002},{"$f":"+IF(F$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1876.0000000000002},{"$f":"+IF(G$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1505.4900000000002},{"$f":"+IF(H$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1876.0000000000002},{"$f":"+IF(I$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1613.3600000000001},{"$f":"+IF(J$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1951.0400000000002},{"$f":"+IF(K$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1538.3200000000002},{"$f":"+IF(L$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1876.0000000000002},{"$f":"+IF(M$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1388.24},{"$f":"+IF(N$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1951.0400000000002},{"$f":"+IF(O$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1533.63},{"$f":"+IF(P$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1951.0400000000002},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1425.7600000000002},{"$f":"+IF(R$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1876.0000000000002},{"$f":"+IF(S$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1613.3600000000001},{"$f":"+IF(T$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1951.0400000000002},{"$f":"+IF(U$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1425.7600000000002},{"$f":"+IF(V$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1951.0400000000002},{"$f":"+IF(W$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1538.3200000000002},{"$f":"+IF(X$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1951.0400000000002},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1538.3200000000002},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1876.0000000000002},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1500.8000000000002},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":739.58399999999995},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":534.14400000000001},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":657.40800000000002},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":576.94399999999996},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":712.19200000000001},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":561.53599999999994},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":684.8},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":588.928},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":657.40800000000002},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":493.05599999999998},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":739.58399999999995},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":532.43200000000002},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":712.19200000000001},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":520.44799999999998},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":684.8},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":588.928},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":712.19200000000001},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":520.44799999999998},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":712.19200000000001},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":561.53599999999994},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":712.19200000000001},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":561.53599999999994},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":684.8},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":547.84}]
[null,11680,"Weiser, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+IF(D$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":2684.4480000000003},{"$f":"+IF(E$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1938.768},{"$f":"+IF(F$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":2485.6000000000004},{"$f":"+IF(G$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1994.6940000000002},{"$f":"+IF(H$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":2485.6000000000004},{"$f":"+IF(I$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":2137.616},{"$f":"+IF(J$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":2585.0240000000003},{"$f":"+IF(K$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":2038.1920000000002},{"$f":"+IF(L$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":2485.6000000000004},{"$f":"+IF(M$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1839.3440000000001},{"$f":"+IF(N$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":2585.0240000000003},{"$f":"+IF(O$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":2031.9780000000001},{"$f":"+IF(P$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":2585.0240000000003},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1889.056},{"$f":"+IF(R$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":2485.6000000000004},{"$f":"+IF(S$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":2137.616},{"$f":"+IF(T$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":2585.0240000000003},{"$f":"+IF(U$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1889.056},{"$f":"+IF(V$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":2585.0240000000003},{"$f":"+IF(W$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":2038.1920000000002},{"$f":"+IF(X$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":2585.0240000000003},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":2038.1920000000002},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":2485.6000000000004},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1988.48},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":5087.232},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":3674.1120000000001},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":4521.9840000000004},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":3968.5119999999997},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":4898.8159999999998},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":3862.5279999999998},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":4710.3999999999996},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":4050.944},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":4521.9840000000004},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":3391.4879999999998},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":5087.232},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":3662.3359999999998},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":4898.8159999999998},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":3579.904},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":4710.3999999999996},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":4050.944},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":4898.8159999999998},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":3579.904},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":4898.8159999999998},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":3862.5279999999998},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":4898.8159999999998},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":3862.5279999999998},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":4710.3999999999996},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":3768.3199999999997}]

{"sheet":"Tier2_LGR","index":28,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 2: Load Growth (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D4-Tier2_Vintage!D4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E4-Tier2_Vintage!E4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F4-Tier2_Vintage!F4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G4-Tier2_Vintage!G4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H4-Tier2_Vintage!H4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I4-Tier2_Vintage!I4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J4-Tier2_Vintage!J4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K4-Tier2_Vintage!K4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L4-Tier2_Vintage!L4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M4-Tier2_Vintage!M4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N4-Tier2_Vintage!N4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O4-Tier2_Vintage!O4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P4-Tier2_Vintage!P4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q4-Tier2_Vintage!Q4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R4-Tier2_Vintage!R4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S4-Tier2_Vintage!S4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T4-Tier2_Vintage!T4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U4-Tier2_Vintage!U4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V4-Tier2_Vintage!V4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W4-Tier2_Vintage!W4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X4-Tier2_Vintage!X4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y4-Tier2_Vintage!Y4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z4-Tier2_Vintage!Z4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA4-Tier2_Vintage!AA4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB4-Tier2_Vintage!AB4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC4-Tier2_Vintage!AC4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD4-Tier2_Vintage!AD4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE4-Tier2_Vintage!AE4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF4-Tier2_Vintage!AF4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG4-Tier2_Vintage!AG4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH4-Tier2_Vintage!AH4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI4-Tier2_Vintage!AI4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ4-Tier2_Vintage!AJ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK4-Tier2_Vintage!AK4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL4-Tier2_Vintage!AL4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM4-Tier2_Vintage!AM4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN4-Tier2_Vintage!AN4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO4-Tier2_Vintage!AO4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP4-Tier2_Vintage!AP4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ4-Tier2_Vintage!AQ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR4-Tier2_Vintage!AR4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS4-Tier2_Vintage!AS4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT4-Tier2_Vintage!AT4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU4-Tier2_Vintage!AU4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV4-Tier2_Vintage!AV4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW4-Tier2_Vintage!AW4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX4-Tier2_Vintage!AX4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY4-Tier2_Vintage!AY4,0)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D5-Tier2_Vintage!D5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E5-Tier2_Vintage!E5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F5-Tier2_Vintage!F5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G5-Tier2_Vintage!G5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H5-Tier2_Vintage!H5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I5-Tier2_Vintage!I5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J5-Tier2_Vintage!J5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K5-Tier2_Vintage!K5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L5-Tier2_Vintage!L5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M5-Tier2_Vintage!M5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N5-Tier2_Vintage!N5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O5-Tier2_Vintage!O5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P5-Tier2_Vintage!P5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q5-Tier2_Vintage!Q5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R5-Tier2_Vintage!R5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S5-Tier2_Vintage!S5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T5-Tier2_Vintage!T5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U5-Tier2_Vintage!U5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V5-Tier2_Vintage!V5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W5-Tier2_Vintage!W5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X5-Tier2_Vintage!X5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y5-Tier2_Vintage!Y5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z5-Tier2_Vintage!Z5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA5-Tier2_Vintage!AA5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB5-Tier2_Vintage!AB5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC5-Tier2_Vintage!AC5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD5-Tier2_Vintage!AD5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE5-Tier2_Vintage!AE5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF5-Tier2_Vintage!AF5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG5-Tier2_Vintage!AG5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH5-Tier2_Vintage!AH5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI5-Tier2_Vintage!AI5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ5-Tier2_Vintage!AJ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK5-Tier2_Vintage!AK5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL5-Tier2_Vintage!AL5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM5-Tier2_Vintage!AM5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN5-Tier2_Vintage!AN5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO5-Tier2_Vintage!AO5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP5-Tier2_Vintage!AP5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ5-Tier2_Vintage!AQ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR5-Tier2_Vintage!AR5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS5-Tier2_Vintage!AS5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT5-Tier2_Vintage!AT5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU5-Tier2_Vintage!AU5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV5-Tier2_Vintage!AV5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW5-Tier2_Vintage!AW5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX5-Tier2_Vintage!AX5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY5-Tier2_Vintage!AY5,0)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D6-Tier2_Vintage!D6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E6-Tier2_Vintage!E6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F6-Tier2_Vintage!F6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G6-Tier2_Vintage!G6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H6-Tier2_Vintage!H6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I6-Tier2_Vintage!I6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J6-Tier2_Vintage!J6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K6-Tier2_Vintage!K6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L6-Tier2_Vintage!L6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M6-Tier2_Vintage!M6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N6-Tier2_Vintage!N6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O6-Tier2_Vintage!O6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P6-Tier2_Vintage!P6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q6-Tier2_Vintage!Q6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R6-Tier2_Vintage!R6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S6-Tier2_Vintage!S6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T6-Tier2_Vintage!T6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U6-Tier2_Vintage!U6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V6-Tier2_Vintage!V6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W6-Tier2_Vintage!W6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X6-Tier2_Vintage!X6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y6-Tier2_Vintage!Y6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z6-Tier2_Vintage!Z6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA6-Tier2_Vintage!AA6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB6-Tier2_Vintage!AB6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC6-Tier2_Vintage!AC6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD6-Tier2_Vintage!AD6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE6-Tier2_Vintage!AE6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF6-Tier2_Vintage!AF6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG6-Tier2_Vintage!AG6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH6-Tier2_Vintage!AH6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI6-Tier2_Vintage!AI6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ6-Tier2_Vintage!AJ6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK6-Tier2_Vintage!AK6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL6-Tier2_Vintage!AL6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM6-Tier2_Vintage!AM6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN6-Tier2_Vintage!AN6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO6-Tier2_Vintage!AO6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP6-Tier2_Vintage!AP6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ6-Tier2_Vintage!AQ6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR6-Tier2_Vintage!AR6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS6-Tier2_Vintage!AS6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT6-Tier2_Vintage!AT6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU6-Tier2_Vintage!AU6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV6-Tier2_Vintage!AV6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW6-Tier2_Vintage!AW6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX6-Tier2_Vintage!AX6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY6-Tier2_Vintage!AY6,0)","v":0}]
[null,10025,"Benton REA",{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D7-Tier2_Vintage!D7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E7-Tier2_Vintage!E7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F7-Tier2_Vintage!F7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G7-Tier2_Vintage!G7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H7-Tier2_Vintage!H7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I7-Tier2_Vintage!I7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J7-Tier2_Vintage!J7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K7-Tier2_Vintage!K7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L7-Tier2_Vintage!L7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M7-Tier2_Vintage!M7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N7-Tier2_Vintage!N7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O7-Tier2_Vintage!O7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P7-Tier2_Vintage!P7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q7-Tier2_Vintage!Q7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R7-Tier2_Vintage!R7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S7-Tier2_Vintage!S7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T7-Tier2_Vintage!T7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U7-Tier2_Vintage!U7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V7-Tier2_Vintage!V7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W7-Tier2_Vintage!W7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X7-Tier2_Vintage!X7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y7-Tier2_Vintage!Y7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z7-Tier2_Vintage!Z7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA7-Tier2_Vintage!AA7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB7-Tier2_Vintage!AB7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC7-Tier2_Vintage!AC7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD7-Tier2_Vintage!AD7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE7-Tier2_Vintage!AE7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF7-Tier2_Vintage!AF7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG7-Tier2_Vintage!AG7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH7-Tier2_Vintage!AH7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI7-Tier2_Vintage!AI7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ7-Tier2_Vintage!AJ7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK7-Tier2_Vintage!AK7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL7-Tier2_Vintage!AL7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM7-Tier2_Vintage!AM7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN7-Tier2_Vintage!AN7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO7-Tier2_Vintage!AO7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP7-Tier2_Vintage!AP7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ7-Tier2_Vintage!AQ7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR7-Tier2_Vintage!AR7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS7-Tier2_Vintage!AS7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT7-Tier2_Vintage!AT7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU7-Tier2_Vintage!AU7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV7-Tier2_Vintage!AV7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW7-Tier2_Vintage!AW7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX7-Tier2_Vintage!AX7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY7-Tier2_Vintage!AY7,0)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D8-Tier2_Vintage!D8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E8-Tier2_Vintage!E8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F8-Tier2_Vintage!F8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G8-Tier2_Vintage!G8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H8-Tier2_Vintage!H8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I8-Tier2_Vintage!I8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J8-Tier2_Vintage!J8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K8-Tier2_Vintage!K8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L8-Tier2_Vintage!L8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M8-Tier2_Vintage!M8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N8-Tier2_Vintage!N8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O8-Tier2_Vintage!O8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P8-Tier2_Vintage!P8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q8-Tier2_Vintage!Q8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R8-Tier2_Vintage!R8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S8-Tier2_Vintage!S8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T8-Tier2_Vintage!T8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U8-Tier2_Vintage!U8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V8-Tier2_Vintage!V8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W8-Tier2_Vintage!W8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X8-Tier2_Vintage!X8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y8-Tier2_Vintage!Y8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z8-Tier2_Vintage!Z8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA8-Tier2_Vintage!AA8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB8-Tier2_Vintage!AB8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC8-Tier2_Vintage!AC8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD8-Tier2_Vintage!AD8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE8-Tier2_Vintage!AE8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF8-Tier2_Vintage!AF8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG8-Tier2_Vintage!AG8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH8-Tier2_Vintage!AH8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI8-Tier2_Vintage!AI8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ8-Tier2_Vintage!AJ8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK8-Tier2_Vintage!AK8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL8-Tier2_Vintage!AL8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM8-Tier2_Vintage!AM8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN8-Tier2_Vintage!AN8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO8-Tier2_Vintage!AO8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP8-Tier2_Vintage!AP8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ8-Tier2_Vintage!AQ8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR8-Tier2_Vintage!AR8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS8-Tier2_Vintage!AS8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT8-Tier2_Vintage!AT8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU8-Tier2_Vintage!AU8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV8-Tier2_Vintage!AV8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW8-Tier2_Vintage!AW8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX8-Tier2_Vintage!AX8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY8-Tier2_Vintage!AY8,0)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D9-Tier2_Vintage!D9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E9-Tier2_Vintage!E9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F9-Tier2_Vintage!F9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G9-Tier2_Vintage!G9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H9-Tier2_Vintage!H9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I9-Tier2_Vintage!I9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J9-Tier2_Vintage!J9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K9-Tier2_Vintage!K9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L9-Tier2_Vintage!L9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M9-Tier2_Vintage!M9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N9-Tier2_Vintage!N9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O9-Tier2_Vintage!O9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P9-Tier2_Vintage!P9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q9-Tier2_Vintage!Q9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R9-Tier2_Vintage!R9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S9-Tier2_Vintage!S9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T9-Tier2_Vintage!T9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U9-Tier2_Vintage!U9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V9-Tier2_Vintage!V9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W9-Tier2_Vintage!W9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X9-Tier2_Vintage!X9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y9-Tier2_Vintage!Y9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z9-Tier2_Vintage!Z9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA9-Tier2_Vintage!AA9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB9-Tier2_Vintage!AB9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC9-Tier2_Vintage!AC9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD9-Tier2_Vintage!AD9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE9-Tier2_Vintage!AE9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF9-Tier2_Vintage!AF9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG9-Tier2_Vintage!AG9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH9-Tier2_Vintage!AH9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI9-Tier2_Vintage!AI9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ9-Tier2_Vintage!AJ9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK9-Tier2_Vintage!AK9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL9-Tier2_Vintage!AL9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM9-Tier2_Vintage!AM9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN9-Tier2_Vintage!AN9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO9-Tier2_Vintage!AO9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP9-Tier2_Vintage!AP9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ9-Tier2_Vintage!AQ9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR9-Tier2_Vintage!AR9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS9-Tier2_Vintage!AS9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT9-Tier2_Vintage!AT9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU9-Tier2_Vintage!AU9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV9-Tier2_Vintage!AV9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW9-Tier2_Vintage!AW9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX9-Tier2_Vintage!AX9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY9-Tier2_Vintage!AY9,0)","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D10-Tier2_Vintage!D10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E10-Tier2_Vintage!E10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F10-Tier2_Vintage!F10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G10-Tier2_Vintage!G10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H10-Tier2_Vintage!H10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I10-Tier2_Vintage!I10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J10-Tier2_Vintage!J10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K10-Tier2_Vintage!K10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L10-Tier2_Vintage!L10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M10-Tier2_Vintage!M10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N10-Tier2_Vintage!N10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O10-Tier2_Vintage!O10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P10-Tier2_Vintage!P10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q10-Tier2_Vintage!Q10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R10-Tier2_Vintage!R10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S10-Tier2_Vintage!S10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T10-Tier2_Vintage!T10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U10-Tier2_Vintage!U10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V10-Tier2_Vintage!V10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W10-Tier2_Vintage!W10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X10-Tier2_Vintage!X10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y10-Tier2_Vintage!Y10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z10-Tier2_Vintage!Z10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA10-Tier2_Vintage!AA10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB10-Tier2_Vintage!AB10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC10-Tier2_Vintage!AC10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD10-Tier2_Vintage!AD10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE10-Tier2_Vintage!AE10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF10-Tier2_Vintage!AF10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG10-Tier2_Vintage!AG10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH10-Tier2_Vintage!AH10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI10-Tier2_Vintage!AI10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ10-Tier2_Vintage!AJ10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK10-Tier2_Vintage!AK10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL10-Tier2_Vintage!AL10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM10-Tier2_Vintage!AM10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN10-Tier2_Vintage!AN10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO10-Tier2_Vintage!AO10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP10-Tier2_Vintage!AP10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ10-Tier2_Vintage!AQ10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR10-Tier2_Vintage!AR10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS10-Tier2_Vintage!AS10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT10-Tier2_Vintage!AT10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU10-Tier2_Vintage!AU10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV10-Tier2_Vintage!AV10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW10-Tier2_Vintage!AW10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX10-Tier2_Vintage!AX10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY10-Tier2_Vintage!AY10,0)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D11-Tier2_Vintage!D11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E11-Tier2_Vintage!E11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F11-Tier2_Vintage!F11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G11-Tier2_Vintage!G11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H11-Tier2_Vintage!H11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I11-Tier2_Vintage!I11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J11-Tier2_Vintage!J11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K11-Tier2_Vintage!K11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L11-Tier2_Vintage!L11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M11-Tier2_Vintage!M11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N11-Tier2_Vintage!N11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O11-Tier2_Vintage!O11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P11-Tier2_Vintage!P11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q11-Tier2_Vintage!Q11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R11-Tier2_Vintage!R11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S11-Tier2_Vintage!S11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T11-Tier2_Vintage!T11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U11-Tier2_Vintage!U11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V11-Tier2_Vintage!V11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W11-Tier2_Vintage!W11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X11-Tier2_Vintage!X11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y11-Tier2_Vintage!Y11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z11-Tier2_Vintage!Z11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA11-Tier2_Vintage!AA11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB11-Tier2_Vintage!AB11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC11-Tier2_Vintage!AC11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD11-Tier2_Vintage!AD11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE11-Tier2_Vintage!AE11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF11-Tier2_Vintage!AF11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG11-Tier2_Vintage!AG11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH11-Tier2_Vintage!AH11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI11-Tier2_Vintage!AI11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ11-Tier2_Vintage!AJ11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK11-Tier2_Vintage!AK11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL11-Tier2_Vintage!AL11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM11-Tier2_Vintage!AM11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN11-Tier2_Vintage!AN11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO11-Tier2_Vintage!AO11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP11-Tier2_Vintage!AP11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ11-Tier2_Vintage!AQ11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR11-Tier2_Vintage!AR11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS11-Tier2_Vintage!AS11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT11-Tier2_Vintage!AT11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU11-Tier2_Vintage!AU11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV11-Tier2_Vintage!AV11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW11-Tier2_Vintage!AW11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX11-Tier2_Vintage!AX11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY11-Tier2_Vintage!AY11,0)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D12-Tier2_Vintage!D12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E12-Tier2_Vintage!E12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F12-Tier2_Vintage!F12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G12-Tier2_Vintage!G12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H12-Tier2_Vintage!H12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I12-Tier2_Vintage!I12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J12-Tier2_Vintage!J12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K12-Tier2_Vintage!K12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L12-Tier2_Vintage!L12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M12-Tier2_Vintage!M12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N12-Tier2_Vintage!N12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O12-Tier2_Vintage!O12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P12-Tier2_Vintage!P12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q12-Tier2_Vintage!Q12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R12-Tier2_Vintage!R12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S12-Tier2_Vintage!S12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T12-Tier2_Vintage!T12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U12-Tier2_Vintage!U12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V12-Tier2_Vintage!V12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W12-Tier2_Vintage!W12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X12-Tier2_Vintage!X12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y12-Tier2_Vintage!Y12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z12-Tier2_Vintage!Z12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA12-Tier2_Vintage!AA12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB12-Tier2_Vintage!AB12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC12-Tier2_Vintage!AC12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD12-Tier2_Vintage!AD12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE12-Tier2_Vintage!AE12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF12-Tier2_Vintage!AF12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG12-Tier2_Vintage!AG12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH12-Tier2_Vintage!AH12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI12-Tier2_Vintage!AI12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ12-Tier2_Vintage!AJ12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK12-Tier2_Vintage!AK12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL12-Tier2_Vintage!AL12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM12-Tier2_Vintage!AM12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN12-Tier2_Vintage!AN12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO12-Tier2_Vintage!AO12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP12-Tier2_Vintage!AP12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ12-Tier2_Vintage!AQ12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR12-Tier2_Vintage!AR12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS12-Tier2_Vintage!AS12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT12-Tier2_Vintage!AT12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU12-Tier2_Vintage!AU12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV12-Tier2_Vintage!AV12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW12-Tier2_Vintage!AW12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX12-Tier2_Vintage!AX12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY12-Tier2_Vintage!AY12,0)","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D13-Tier2_Vintage!D13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E13-Tier2_Vintage!E13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F13-Tier2_Vintage!F13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G13-Tier2_Vintage!G13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H13-Tier2_Vintage!H13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I13-Tier2_Vintage!I13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J13-Tier2_Vintage!J13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K13-Tier2_Vintage!K13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L13-Tier2_Vintage!L13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M13-Tier2_Vintage!M13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N13-Tier2_Vintage!N13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O13-Tier2_Vintage!O13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P13-Tier2_Vintage!P13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q13-Tier2_Vintage!Q13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R13-Tier2_Vintage!R13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S13-Tier2_Vintage!S13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T13-Tier2_Vintage!T13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U13-Tier2_Vintage!U13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V13-Tier2_Vintage!V13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W13-Tier2_Vintage!W13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X13-Tier2_Vintage!X13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y13-Tier2_Vintage!Y13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z13-Tier2_Vintage!Z13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA13-Tier2_Vintage!AA13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB13-Tier2_Vintage!AB13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC13-Tier2_Vintage!AC13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD13-Tier2_Vintage!AD13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE13-Tier2_Vintage!AE13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF13-Tier2_Vintage!AF13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG13-Tier2_Vintage!AG13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH13-Tier2_Vintage!AH13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI13-Tier2_Vintage!AI13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ13-Tier2_Vintage!AJ13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK13-Tier2_Vintage!AK13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL13-Tier2_Vintage!AL13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM13-Tier2_Vintage!AM13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN13-Tier2_Vintage!AN13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO13-Tier2_Vintage!AO13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP13-Tier2_Vintage!AP13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ13-Tier2_Vintage!AQ13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR13-Tier2_Vintage!AR13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS13-Tier2_Vintage!AS13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT13-Tier2_Vintage!AT13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU13-Tier2_Vintage!AU13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV13-Tier2_Vintage!AV13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW13-Tier2_Vintage!AW13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX13-Tier2_Vintage!AX13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY13-Tier2_Vintage!AY13,0)","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D14-Tier2_Vintage!D14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E14-Tier2_Vintage!E14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F14-Tier2_Vintage!F14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G14-Tier2_Vintage!G14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H14-Tier2_Vintage!H14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I14-Tier2_Vintage!I14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J14-Tier2_Vintage!J14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K14-Tier2_Vintage!K14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L14-Tier2_Vintage!L14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M14-Tier2_Vintage!M14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N14-Tier2_Vintage!N14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O14-Tier2_Vintage!O14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P14-Tier2_Vintage!P14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q14-Tier2_Vintage!Q14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R14-Tier2_Vintage!R14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S14-Tier2_Vintage!S14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T14-Tier2_Vintage!T14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U14-Tier2_Vintage!U14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V14-Tier2_Vintage!V14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W14-Tier2_Vintage!W14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X14-Tier2_Vintage!X14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y14-Tier2_Vintage!Y14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z14-Tier2_Vintage!Z14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA14-Tier2_Vintage!AA14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB14-Tier2_Vintage!AB14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC14-Tier2_Vintage!AC14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD14-Tier2_Vintage!AD14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE14-Tier2_Vintage!AE14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF14-Tier2_Vintage!AF14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG14-Tier2_Vintage!AG14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH14-Tier2_Vintage!AH14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI14-Tier2_Vintage!AI14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ14-Tier2_Vintage!AJ14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK14-Tier2_Vintage!AK14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL14-Tier2_Vintage!AL14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM14-Tier2_Vintage!AM14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN14-Tier2_Vintage!AN14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO14-Tier2_Vintage!AO14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP14-Tier2_Vintage!AP14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ14-Tier2_Vintage!AQ14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR14-Tier2_Vintage!AR14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS14-Tier2_Vintage!AS14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT14-Tier2_Vintage!AT14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU14-Tier2_Vintage!AU14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV14-Tier2_Vintage!AV14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW14-Tier2_Vintage!AW14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX14-Tier2_Vintage!AX14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY14-Tier2_Vintage!AY14,0)","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D15-Tier2_Vintage!D15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E15-Tier2_Vintage!E15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F15-Tier2_Vintage!F15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G15-Tier2_Vintage!G15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H15-Tier2_Vintage!H15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I15-Tier2_Vintage!I15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J15-Tier2_Vintage!J15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K15-Tier2_Vintage!K15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L15-Tier2_Vintage!L15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M15-Tier2_Vintage!M15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N15-Tier2_Vintage!N15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O15-Tier2_Vintage!O15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P15-Tier2_Vintage!P15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q15-Tier2_Vintage!Q15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R15-Tier2_Vintage!R15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S15-Tier2_Vintage!S15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T15-Tier2_Vintage!T15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U15-Tier2_Vintage!U15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V15-Tier2_Vintage!V15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W15-Tier2_Vintage!W15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X15-Tier2_Vintage!X15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y15-Tier2_Vintage!Y15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z15-Tier2_Vintage!Z15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA15-Tier2_Vintage!AA15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB15-Tier2_Vintage!AB15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC15-Tier2_Vintage!AC15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD15-Tier2_Vintage!AD15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE15-Tier2_Vintage!AE15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF15-Tier2_Vintage!AF15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG15-Tier2_Vintage!AG15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH15-Tier2_Vintage!AH15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI15-Tier2_Vintage!AI15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ15-Tier2_Vintage!AJ15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK15-Tier2_Vintage!AK15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL15-Tier2_Vintage!AL15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM15-Tier2_Vintage!AM15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN15-Tier2_Vintage!AN15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO15-Tier2_Vintage!AO15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP15-Tier2_Vintage!AP15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ15-Tier2_Vintage!AQ15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR15-Tier2_Vintage!AR15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS15-Tier2_Vintage!AS15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT15-Tier2_Vintage!AT15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU15-Tier2_Vintage!AU15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV15-Tier2_Vintage!AV15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW15-Tier2_Vintage!AW15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX15-Tier2_Vintage!AX15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY15-Tier2_Vintage!AY15,0)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D17-Tier2_Vintage!D17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E17-Tier2_Vintage!E17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F17-Tier2_Vintage!F17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G17-Tier2_Vintage!G17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H17-Tier2_Vintage!H17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I17-Tier2_Vintage!I17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J17-Tier2_Vintage!J17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K17-Tier2_Vintage!K17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L17-Tier2_Vintage!L17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M17-Tier2_Vintage!M17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N17-Tier2_Vintage!N17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O17-Tier2_Vintage!O17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P17-Tier2_Vintage!P17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q17-Tier2_Vintage!Q17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R17-Tier2_Vintage!R17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S17-Tier2_Vintage!S17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T17-Tier2_Vintage!T17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U17-Tier2_Vintage!U17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V17-Tier2_Vintage!V17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W17-Tier2_Vintage!W17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X17-Tier2_Vintage!X17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y17-Tier2_Vintage!Y17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z17-Tier2_Vintage!Z17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA17-Tier2_Vintage!AA17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB17-Tier2_Vintage!AB17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC17-Tier2_Vintage!AC17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD17-Tier2_Vintage!AD17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE17-Tier2_Vintage!AE17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF17-Tier2_Vintage!AF17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG17-Tier2_Vintage!AG17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH17-Tier2_Vintage!AH17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI17-Tier2_Vintage!AI17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ17-Tier2_Vintage!AJ17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK17-Tier2_Vintage!AK17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL17-Tier2_Vintage!AL17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM17-Tier2_Vintage!AM17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN17-Tier2_Vintage!AN17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO17-Tier2_Vintage!AO17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP17-Tier2_Vintage!AP17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ17-Tier2_Vintage!AQ17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR17-Tier2_Vintage!AR17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS17-Tier2_Vintage!AS17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT17-Tier2_Vintage!AT17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU17-Tier2_Vintage!AU17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV17-Tier2_Vintage!AV17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW17-Tier2_Vintage!AW17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX17-Tier2_Vintage!AX17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY17-Tier2_Vintage!AY17,0)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D26-Tier2_Vintage!D26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E26-Tier2_Vintage!E26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F26-Tier2_Vintage!F26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G26-Tier2_Vintage!G26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H26-Tier2_Vintage!H26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I26-Tier2_Vintage!I26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J26-Tier2_Vintage!J26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K26-Tier2_Vintage!K26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L26-Tier2_Vintage!L26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M26-Tier2_Vintage!M26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N26-Tier2_Vintage!N26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O26-Tier2_Vintage!O26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P26-Tier2_Vintage!P26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q26-Tier2_Vintage!Q26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R26-Tier2_Vintage!R26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S26-Tier2_Vintage!S26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T26-Tier2_Vintage!T26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U26-Tier2_Vintage!U26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V26-Tier2_Vintage!V26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W26-Tier2_Vintage!W26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X26-Tier2_Vintage!X26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y26-Tier2_Vintage!Y26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z26-Tier2_Vintage!Z26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA26-Tier2_Vintage!AA26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB26-Tier2_Vintage!AB26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC26-Tier2_Vintage!AC26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD26-Tier2_Vintage!AD26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE26-Tier2_Vintage!AE26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF26-Tier2_Vintage!AF26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG26-Tier2_Vintage!AG26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH26-Tier2_Vintage!AH26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI26-Tier2_Vintage!AI26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ26-Tier2_Vintage!AJ26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK26-Tier2_Vintage!AK26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL26-Tier2_Vintage!AL26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM26-Tier2_Vintage!AM26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN26-Tier2_Vintage!AN26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO26-Tier2_Vintage!AO26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP26-Tier2_Vintage!AP26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ26-Tier2_Vintage!AQ26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR26-Tier2_Vintage!AR26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS26-Tier2_Vintage!AS26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT26-Tier2_Vintage!AT26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU26-Tier2_Vintage!AU26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV26-Tier2_Vintage!AV26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW26-Tier2_Vintage!AW26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX26-Tier2_Vintage!AX26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY26-Tier2_Vintage!AY26,0)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D35-Tier2_Vintage!D35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E35-Tier2_Vintage!E35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F35-Tier2_Vintage!F35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G35-Tier2_Vintage!G35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H35-Tier2_Vintage!H35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I35-Tier2_Vintage!I35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J35-Tier2_Vintage!J35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K35-Tier2_Vintage!K35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L35-Tier2_Vintage!L35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M35-Tier2_Vintage!M35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N35-Tier2_Vintage!N35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O35-Tier2_Vintage!O35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P35-Tier2_Vintage!P35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q35-Tier2_Vintage!Q35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R35-Tier2_Vintage!R35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S35-Tier2_Vintage!S35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T35-Tier2_Vintage!T35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U35-Tier2_Vintage!U35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V35-Tier2_Vintage!V35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W35-Tier2_Vintage!W35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X35-Tier2_Vintage!X35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y35-Tier2_Vintage!Y35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z35-Tier2_Vintage!Z35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA35-Tier2_Vintage!AA35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB35-Tier2_Vintage!AB35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC35-Tier2_Vintage!AC35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD35-Tier2_Vintage!AD35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE35-Tier2_Vintage!AE35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF35-Tier2_Vintage!AF35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG35-Tier2_Vintage!AG35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH35-Tier2_Vintage!AH35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI35-Tier2_Vintage!AI35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ35-Tier2_Vintage!AJ35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK35-Tier2_Vintage!AK35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL35-Tier2_Vintage!AL35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM35-Tier2_Vintage!AM35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN35-Tier2_Vintage!AN35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO35-Tier2_Vintage!AO35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP35-Tier2_Vintage!AP35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ35-Tier2_Vintage!AQ35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR35-Tier2_Vintage!AR35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS35-Tier2_Vintage!AS35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT35-Tier2_Vintage!AT35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU35-Tier2_Vintage!AU35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV35-Tier2_Vintage!AV35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW35-Tier2_Vintage!AW35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX35-Tier2_Vintage!AX35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY35-Tier2_Vintage!AY35,0)","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D44-Tier2_Vintage!D44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E44-Tier2_Vintage!E44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F44-Tier2_Vintage!F44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G44-Tier2_Vintage!G44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H44-Tier2_Vintage!H44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I44-Tier2_Vintage!I44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J44-Tier2_Vintage!J44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K44-Tier2_Vintage!K44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L44-Tier2_Vintage!L44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M44-Tier2_Vintage!M44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N44-Tier2_Vintage!N44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O44-Tier2_Vintage!O44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P44-Tier2_Vintage!P44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q44-Tier2_Vintage!Q44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R44-Tier2_Vintage!R44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S44-Tier2_Vintage!S44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T44-Tier2_Vintage!T44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U44-Tier2_Vintage!U44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V44-Tier2_Vintage!V44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W44-Tier2_Vintage!W44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X44-Tier2_Vintage!X44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y44-Tier2_Vintage!Y44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z44-Tier2_Vintage!Z44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA44-Tier2_Vintage!AA44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB44-Tier2_Vintage!AB44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC44-Tier2_Vintage!AC44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD44-Tier2_Vintage!AD44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE44-Tier2_Vintage!AE44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF44-Tier2_Vintage!AF44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG44-Tier2_Vintage!AG44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH44-Tier2_Vintage!AH44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI44-Tier2_Vintage!AI44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ44-Tier2_Vintage!AJ44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK44-Tier2_Vintage!AK44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL44-Tier2_Vintage!AL44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM44-Tier2_Vintage!AM44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN44-Tier2_Vintage!AN44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO44-Tier2_Vintage!AO44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP44-Tier2_Vintage!AP44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ44-Tier2_Vintage!AQ44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR44-Tier2_Vintage!AR44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS44-Tier2_Vintage!AS44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT44-Tier2_Vintage!AT44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU44-Tier2_Vintage!AU44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV44-Tier2_Vintage!AV44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW44-Tier2_Vintage!AW44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX44-Tier2_Vintage!AX44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY44-Tier2_Vintage!AY44,0)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D53-Tier2_Vintage!D53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E53-Tier2_Vintage!E53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F53-Tier2_Vintage!F53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G53-Tier2_Vintage!G53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H53-Tier2_Vintage!H53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I53-Tier2_Vintage!I53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J53-Tier2_Vintage!J53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K53-Tier2_Vintage!K53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L53-Tier2_Vintage!L53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M53-Tier2_Vintage!M53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N53-Tier2_Vintage!N53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O53-Tier2_Vintage!O53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P53-Tier2_Vintage!P53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q53-Tier2_Vintage!Q53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R53-Tier2_Vintage!R53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S53-Tier2_Vintage!S53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T53-Tier2_Vintage!T53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U53-Tier2_Vintage!U53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V53-Tier2_Vintage!V53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W53-Tier2_Vintage!W53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X53-Tier2_Vintage!X53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y53-Tier2_Vintage!Y53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z53-Tier2_Vintage!Z53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA53-Tier2_Vintage!AA53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB53-Tier2_Vintage!AB53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC53-Tier2_Vintage!AC53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD53-Tier2_Vintage!AD53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE53-Tier2_Vintage!AE53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF53-Tier2_Vintage!AF53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG53-Tier2_Vintage!AG53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH53-Tier2_Vintage!AH53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI53-Tier2_Vintage!AI53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ53-Tier2_Vintage!AJ53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK53-Tier2_Vintage!AK53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL53-Tier2_Vintage!AL53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM53-Tier2_Vintage!AM53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN53-Tier2_Vintage!AN53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO53-Tier2_Vintage!AO53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP53-Tier2_Vintage!AP53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ53-Tier2_Vintage!AQ53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR53-Tier2_Vintage!AR53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS53-Tier2_Vintage!AS53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT53-Tier2_Vintage!AT53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU53-Tier2_Vintage!AU53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV53-Tier2_Vintage!AV53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW53-Tier2_Vintage!AW53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX53-Tier2_Vintage!AX53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY53-Tier2_Vintage!AY53,0)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D62-Tier2_Vintage!D62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E62-Tier2_Vintage!E62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F62-Tier2_Vintage!F62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G62-Tier2_Vintage!G62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H62-Tier2_Vintage!H62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I62-Tier2_Vintage!I62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J62-Tier2_Vintage!J62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K62-Tier2_Vintage!K62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L62-Tier2_Vintage!L62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M62-Tier2_Vintage!M62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N62-Tier2_Vintage!N62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O62-Tier2_Vintage!O62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P62-Tier2_Vintage!P62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q62-Tier2_Vintage!Q62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R62-Tier2_Vintage!R62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S62-Tier2_Vintage!S62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T62-Tier2_Vintage!T62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U62-Tier2_Vintage!U62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V62-Tier2_Vintage!V62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W62-Tier2_Vintage!W62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X62-Tier2_Vintage!X62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y62-Tier2_Vintage!Y62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z62-Tier2_Vintage!Z62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA62-Tier2_Vintage!AA62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB62-Tier2_Vintage!AB62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC62-Tier2_Vintage!AC62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD62-Tier2_Vintage!AD62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE62-Tier2_Vintage!AE62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF62-Tier2_Vintage!AF62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG62-Tier2_Vintage!AG62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH62-Tier2_Vintage!AH62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI62-Tier2_Vintage!AI62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ62-Tier2_Vintage!AJ62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK62-Tier2_Vintage!AK62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL62-Tier2_Vintage!AL62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM62-Tier2_Vintage!AM62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN62-Tier2_Vintage!AN62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO62-Tier2_Vintage!AO62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP62-Tier2_Vintage!AP62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ62-Tier2_Vintage!AQ62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR62-Tier2_Vintage!AR62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS62-Tier2_Vintage!AS62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT62-Tier2_Vintage!AT62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU62-Tier2_Vintage!AU62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV62-Tier2_Vintage!AV62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW62-Tier2_Vintage!AW62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX62-Tier2_Vintage!AX62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY62-Tier2_Vintage!AY62,0)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D71-Tier2_Vintage!D71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E71-Tier2_Vintage!E71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F71-Tier2_Vintage!F71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G71-Tier2_Vintage!G71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H71-Tier2_Vintage!H71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I71-Tier2_Vintage!I71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J71-Tier2_Vintage!J71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K71-Tier2_Vintage!K71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L71-Tier2_Vintage!L71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M71-Tier2_Vintage!M71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N71-Tier2_Vintage!N71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O71-Tier2_Vintage!O71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P71-Tier2_Vintage!P71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q71-Tier2_Vintage!Q71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R71-Tier2_Vintage!R71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S71-Tier2_Vintage!S71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T71-Tier2_Vintage!T71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U71-Tier2_Vintage!U71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V71-Tier2_Vintage!V71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W71-Tier2_Vintage!W71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X71-Tier2_Vintage!X71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y71-Tier2_Vintage!Y71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z71-Tier2_Vintage!Z71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA71-Tier2_Vintage!AA71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB71-Tier2_Vintage!AB71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC71-Tier2_Vintage!AC71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD71-Tier2_Vintage!AD71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE71-Tier2_Vintage!AE71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF71-Tier2_Vintage!AF71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG71-Tier2_Vintage!AG71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH71-Tier2_Vintage!AH71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI71-Tier2_Vintage!AI71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ71-Tier2_Vintage!AJ71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK71-Tier2_Vintage!AK71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL71-Tier2_Vintage!AL71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM71-Tier2_Vintage!AM71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN71-Tier2_Vintage!AN71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO71-Tier2_Vintage!AO71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP71-Tier2_Vintage!AP71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ71-Tier2_Vintage!AQ71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR71-Tier2_Vintage!AR71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS71-Tier2_Vintage!AS71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT71-Tier2_Vintage!AT71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU71-Tier2_Vintage!AU71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV71-Tier2_Vintage!AV71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW71-Tier2_Vintage!AW71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX71-Tier2_Vintage!AX71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY71-Tier2_Vintage!AY71,0)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D72-Tier2_Vintage!D72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E72-Tier2_Vintage!E72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F72-Tier2_Vintage!F72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G72-Tier2_Vintage!G72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H72-Tier2_Vintage!H72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I72-Tier2_Vintage!I72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J72-Tier2_Vintage!J72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K72-Tier2_Vintage!K72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L72-Tier2_Vintage!L72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M72-Tier2_Vintage!M72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N72-Tier2_Vintage!N72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O72-Tier2_Vintage!O72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P72-Tier2_Vintage!P72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q72-Tier2_Vintage!Q72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R72-Tier2_Vintage!R72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S72-Tier2_Vintage!S72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T72-Tier2_Vintage!T72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U72-Tier2_Vintage!U72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V72-Tier2_Vintage!V72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W72-Tier2_Vintage!W72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X72-Tier2_Vintage!X72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y72-Tier2_Vintage!Y72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z72-Tier2_Vintage!Z72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA72-Tier2_Vintage!AA72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB72-Tier2_Vintage!AB72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC72-Tier2_Vintage!AC72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD72-Tier2_Vintage!AD72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE72-Tier2_Vintage!AE72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF72-Tier2_Vintage!AF72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG72-Tier2_Vintage!AG72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH72-Tier2_Vintage!AH72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI72-Tier2_Vintage!AI72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ72-Tier2_Vintage!AJ72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK72-Tier2_Vintage!AK72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL72-Tier2_Vintage!AL72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM72-Tier2_Vintage!AM72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN72-Tier2_Vintage!AN72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO72-Tier2_Vintage!AO72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP72-Tier2_Vintage!AP72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ72-Tier2_Vintage!AQ72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR72-Tier2_Vintage!AR72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS72-Tier2_Vintage!AS72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT72-Tier2_Vintage!AT72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU72-Tier2_Vintage!AU72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV72-Tier2_Vintage!AV72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW72-Tier2_Vintage!AW72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX72-Tier2_Vintage!AX72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY72-Tier2_Vintage!AY72,0)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D81-Tier2_Vintage!D81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E81-Tier2_Vintage!E81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F81-Tier2_Vintage!F81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G81-Tier2_Vintage!G81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H81-Tier2_Vintage!H81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I81-Tier2_Vintage!I81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J81-Tier2_Vintage!J81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K81-Tier2_Vintage!K81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L81-Tier2_Vintage!L81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M81-Tier2_Vintage!M81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N81-Tier2_Vintage!N81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O81-Tier2_Vintage!O81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P81-Tier2_Vintage!P81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q81-Tier2_Vintage!Q81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R81-Tier2_Vintage!R81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S81-Tier2_Vintage!S81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T81-Tier2_Vintage!T81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U81-Tier2_Vintage!U81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V81-Tier2_Vintage!V81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W81-Tier2_Vintage!W81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X81-Tier2_Vintage!X81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y81-Tier2_Vintage!Y81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z81-Tier2_Vintage!Z81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA81-Tier2_Vintage!AA81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB81-Tier2_Vintage!AB81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC81-Tier2_Vintage!AC81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD81-Tier2_Vintage!AD81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE81-Tier2_Vintage!AE81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF81-Tier2_Vintage!AF81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG81-Tier2_Vintage!AG81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH81-Tier2_Vintage!AH81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI81-Tier2_Vintage!AI81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ81-Tier2_Vintage!AJ81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK81-Tier2_Vintage!AK81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL81-Tier2_Vintage!AL81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM81-Tier2_Vintage!AM81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN81-Tier2_Vintage!AN81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO81-Tier2_Vintage!AO81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP81-Tier2_Vintage!AP81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ81-Tier2_Vintage!AQ81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR81-Tier2_Vintage!AR81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS81-Tier2_Vintage!AS81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT81-Tier2_Vintage!AT81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU81-Tier2_Vintage!AU81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV81-Tier2_Vintage!AV81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW81-Tier2_Vintage!AW81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX81-Tier2_Vintage!AX81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY81-Tier2_Vintage!AY81,0)","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D90-Tier2_Vintage!D90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E90-Tier2_Vintage!E90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F90-Tier2_Vintage!F90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G90-Tier2_Vintage!G90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H90-Tier2_Vintage!H90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I90-Tier2_Vintage!I90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J90-Tier2_Vintage!J90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K90-Tier2_Vintage!K90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L90-Tier2_Vintage!L90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M90-Tier2_Vintage!M90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N90-Tier2_Vintage!N90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O90-Tier2_Vintage!O90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P90-Tier2_Vintage!P90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q90-Tier2_Vintage!Q90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R90-Tier2_Vintage!R90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S90-Tier2_Vintage!S90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T90-Tier2_Vintage!T90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U90-Tier2_Vintage!U90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V90-Tier2_Vintage!V90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W90-Tier2_Vintage!W90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X90-Tier2_Vintage!X90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y90-Tier2_Vintage!Y90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z90-Tier2_Vintage!Z90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA90-Tier2_Vintage!AA90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB90-Tier2_Vintage!AB90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC90-Tier2_Vintage!AC90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD90-Tier2_Vintage!AD90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE90-Tier2_Vintage!AE90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF90-Tier2_Vintage!AF90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG90-Tier2_Vintage!AG90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH90-Tier2_Vintage!AH90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI90-Tier2_Vintage!AI90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ90-Tier2_Vintage!AJ90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK90-Tier2_Vintage!AK90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL90-Tier2_Vintage!AL90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM90-Tier2_Vintage!AM90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN90-Tier2_Vintage!AN90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO90-Tier2_Vintage!AO90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP90-Tier2_Vintage!AP90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ90-Tier2_Vintage!AQ90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR90-Tier2_Vintage!AR90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS90-Tier2_Vintage!AS90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT90-Tier2_Vintage!AT90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU90-Tier2_Vintage!AU90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV90-Tier2_Vintage!AV90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW90-Tier2_Vintage!AW90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX90-Tier2_Vintage!AX90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY90-Tier2_Vintage!AY90,0)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D99-Tier2_Vintage!D99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E99-Tier2_Vintage!E99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F99-Tier2_Vintage!F99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G99-Tier2_Vintage!G99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H99-Tier2_Vintage!H99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I99-Tier2_Vintage!I99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J99-Tier2_Vintage!J99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K99-Tier2_Vintage!K99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L99-Tier2_Vintage!L99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M99-Tier2_Vintage!M99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N99-Tier2_Vintage!N99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O99-Tier2_Vintage!O99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P99-Tier2_Vintage!P99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q99-Tier2_Vintage!Q99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R99-Tier2_Vintage!R99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S99-Tier2_Vintage!S99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T99-Tier2_Vintage!T99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U99-Tier2_Vintage!U99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V99-Tier2_Vintage!V99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W99-Tier2_Vintage!W99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X99-Tier2_Vintage!X99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y99-Tier2_Vintage!Y99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z99-Tier2_Vintage!Z99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA99-Tier2_Vintage!AA99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB99-Tier2_Vintage!AB99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC99-Tier2_Vintage!AC99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD99-Tier2_Vintage!AD99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE99-Tier2_Vintage!AE99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF99-Tier2_Vintage!AF99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG99-Tier2_Vintage!AG99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH99-Tier2_Vintage!AH99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI99-Tier2_Vintage!AI99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ99-Tier2_Vintage!AJ99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK99-Tier2_Vintage!AK99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL99-Tier2_Vintage!AL99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM99-Tier2_Vintage!AM99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN99-Tier2_Vintage!AN99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO99-Tier2_Vintage!AO99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP99-Tier2_Vintage!AP99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ99-Tier2_Vintage!AQ99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR99-Tier2_Vintage!AR99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS99-Tier2_Vintage!AS99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT99-Tier2_Vintage!AT99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU99-Tier2_Vintage!AU99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV99-Tier2_Vintage!AV99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW99-Tier2_Vintage!AW99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX99-Tier2_Vintage!AX99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY99-Tier2_Vintage!AY99,0)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D108-Tier2_Vintage!D108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E108-Tier2_Vintage!E108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F108-Tier2_Vintage!F108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G108-Tier2_Vintage!G108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H108-Tier2_Vintage!H108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I108-Tier2_Vintage!I108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J108-Tier2_Vintage!J108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K108-Tier2_Vintage!K108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L108-Tier2_Vintage!L108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M108-Tier2_Vintage!M108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N108-Tier2_Vintage!N108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O108-Tier2_Vintage!O108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P108-Tier2_Vintage!P108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q108-Tier2_Vintage!Q108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R108-Tier2_Vintage!R108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S108-Tier2_Vintage!S108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T108-Tier2_Vintage!T108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U108-Tier2_Vintage!U108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V108-Tier2_Vintage!V108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W108-Tier2_Vintage!W108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X108-Tier2_Vintage!X108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y108-Tier2_Vintage!Y108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z108-Tier2_Vintage!Z108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA108-Tier2_Vintage!AA108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB108-Tier2_Vintage!AB108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC108-Tier2_Vintage!AC108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD108-Tier2_Vintage!AD108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE108-Tier2_Vintage!AE108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF108-Tier2_Vintage!AF108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG108-Tier2_Vintage!AG108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH108-Tier2_Vintage!AH108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI108-Tier2_Vintage!AI108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ108-Tier2_Vintage!AJ108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK108-Tier2_Vintage!AK108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL108-Tier2_Vintage!AL108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM108-Tier2_Vintage!AM108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN108-Tier2_Vintage!AN108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO108-Tier2_Vintage!AO108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP108-Tier2_Vintage!AP108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ108-Tier2_Vintage!AQ108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR108-Tier2_Vintage!AR108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS108-Tier2_Vintage!AS108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT108-Tier2_Vintage!AT108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU108-Tier2_Vintage!AU108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV108-Tier2_Vintage!AV108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW108-Tier2_Vintage!AW108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX108-Tier2_Vintage!AX108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY108-Tier2_Vintage!AY108,0)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D117-Tier2_Vintage!D117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E117-Tier2_Vintage!E117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F117-Tier2_Vintage!F117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G117-Tier2_Vintage!G117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H117-Tier2_Vintage!H117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I117-Tier2_Vintage!I117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J117-Tier2_Vintage!J117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K117-Tier2_Vintage!K117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L117-Tier2_Vintage!L117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M117-Tier2_Vintage!M117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N117-Tier2_Vintage!N117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O117-Tier2_Vintage!O117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P117-Tier2_Vintage!P117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q117-Tier2_Vintage!Q117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R117-Tier2_Vintage!R117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S117-Tier2_Vintage!S117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T117-Tier2_Vintage!T117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U117-Tier2_Vintage!U117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V117-Tier2_Vintage!V117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W117-Tier2_Vintage!W117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X117-Tier2_Vintage!X117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y117-Tier2_Vintage!Y117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z117-Tier2_Vintage!Z117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA117-Tier2_Vintage!AA117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB117-Tier2_Vintage!AB117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC117-Tier2_Vintage!AC117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD117-Tier2_Vintage!AD117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE117-Tier2_Vintage!AE117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF117-Tier2_Vintage!AF117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG117-Tier2_Vintage!AG117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH117-Tier2_Vintage!AH117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI117-Tier2_Vintage!AI117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ117-Tier2_Vintage!AJ117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK117-Tier2_Vintage!AK117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL117-Tier2_Vintage!AL117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM117-Tier2_Vintage!AM117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN117-Tier2_Vintage!AN117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO117-Tier2_Vintage!AO117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP117-Tier2_Vintage!AP117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ117-Tier2_Vintage!AQ117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR117-Tier2_Vintage!AR117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS117-Tier2_Vintage!AS117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT117-Tier2_Vintage!AT117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU117-Tier2_Vintage!AU117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV117-Tier2_Vintage!AV117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW117-Tier2_Vintage!AW117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX117-Tier2_Vintage!AX117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY117-Tier2_Vintage!AY117,0)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D126-Tier2_Vintage!D126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E126-Tier2_Vintage!E126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F126-Tier2_Vintage!F126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G126-Tier2_Vintage!G126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H126-Tier2_Vintage!H126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I126-Tier2_Vintage!I126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J126-Tier2_Vintage!J126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K126-Tier2_Vintage!K126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L126-Tier2_Vintage!L126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M126-Tier2_Vintage!M126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N126-Tier2_Vintage!N126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O126-Tier2_Vintage!O126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P126-Tier2_Vintage!P126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q126-Tier2_Vintage!Q126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R126-Tier2_Vintage!R126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S126-Tier2_Vintage!S126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T126-Tier2_Vintage!T126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U126-Tier2_Vintage!U126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V126-Tier2_Vintage!V126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W126-Tier2_Vintage!W126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X126-Tier2_Vintage!X126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y126-Tier2_Vintage!Y126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z126-Tier2_Vintage!Z126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA126-Tier2_Vintage!AA126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB126-Tier2_Vintage!AB126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC126-Tier2_Vintage!AC126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD126-Tier2_Vintage!AD126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE126-Tier2_Vintage!AE126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF126-Tier2_Vintage!AF126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG126-Tier2_Vintage!AG126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH126-Tier2_Vintage!AH126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI126-Tier2_Vintage!AI126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ126-Tier2_Vintage!AJ126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK126-Tier2_Vintage!AK126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL126-Tier2_Vintage!AL126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM126-Tier2_Vintage!AM126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN126-Tier2_Vintage!AN126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO126-Tier2_Vintage!AO126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP126-Tier2_Vintage!AP126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ126-Tier2_Vintage!AQ126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR126-Tier2_Vintage!AR126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS126-Tier2_Vintage!AS126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT126-Tier2_Vintage!AT126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU126-Tier2_Vintage!AU126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV126-Tier2_Vintage!AV126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW126-Tier2_Vintage!AW126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX126-Tier2_Vintage!AX126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY126-Tier2_Vintage!AY126,0)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D135-Tier2_Vintage!D135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E135-Tier2_Vintage!E135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F135-Tier2_Vintage!F135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G135-Tier2_Vintage!G135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H135-Tier2_Vintage!H135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I135-Tier2_Vintage!I135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J135-Tier2_Vintage!J135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K135-Tier2_Vintage!K135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L135-Tier2_Vintage!L135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M135-Tier2_Vintage!M135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N135-Tier2_Vintage!N135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O135-Tier2_Vintage!O135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P135-Tier2_Vintage!P135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q135-Tier2_Vintage!Q135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R135-Tier2_Vintage!R135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S135-Tier2_Vintage!S135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T135-Tier2_Vintage!T135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U135-Tier2_Vintage!U135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V135-Tier2_Vintage!V135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W135-Tier2_Vintage!W135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X135-Tier2_Vintage!X135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y135-Tier2_Vintage!Y135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z135-Tier2_Vintage!Z135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA135-Tier2_Vintage!AA135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB135-Tier2_Vintage!AB135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC135-Tier2_Vintage!AC135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD135-Tier2_Vintage!AD135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE135-Tier2_Vintage!AE135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF135-Tier2_Vintage!AF135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG135-Tier2_Vintage!AG135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH135-Tier2_Vintage!AH135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI135-Tier2_Vintage!AI135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ135-Tier2_Vintage!AJ135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK135-Tier2_Vintage!AK135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL135-Tier2_Vintage!AL135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM135-Tier2_Vintage!AM135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN135-Tier2_Vintage!AN135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO135-Tier2_Vintage!AO135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP135-Tier2_Vintage!AP135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ135-Tier2_Vintage!AQ135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR135-Tier2_Vintage!AR135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS135-Tier2_Vintage!AS135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT135-Tier2_Vintage!AT135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU135-Tier2_Vintage!AU135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV135-Tier2_Vintage!AV135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW135-Tier2_Vintage!AW135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX135-Tier2_Vintage!AX135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY135-Tier2_Vintage!AY135,0)","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D136-Tier2_Vintage!D136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E136-Tier2_Vintage!E136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F136-Tier2_Vintage!F136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G136-Tier2_Vintage!G136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H136-Tier2_Vintage!H136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I136-Tier2_Vintage!I136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J136-Tier2_Vintage!J136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K136-Tier2_Vintage!K136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L136-Tier2_Vintage!L136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M136-Tier2_Vintage!M136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N136-Tier2_Vintage!N136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O136-Tier2_Vintage!O136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P136-Tier2_Vintage!P136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q136-Tier2_Vintage!Q136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R136-Tier2_Vintage!R136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S136-Tier2_Vintage!S136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T136-Tier2_Vintage!T136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U136-Tier2_Vintage!U136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V136-Tier2_Vintage!V136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W136-Tier2_Vintage!W136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X136-Tier2_Vintage!X136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y136-Tier2_Vintage!Y136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z136-Tier2_Vintage!Z136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA136-Tier2_Vintage!AA136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB136-Tier2_Vintage!AB136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC136-Tier2_Vintage!AC136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD136-Tier2_Vintage!AD136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE136-Tier2_Vintage!AE136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF136-Tier2_Vintage!AF136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG136-Tier2_Vintage!AG136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH136-Tier2_Vintage!AH136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI136-Tier2_Vintage!AI136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ136-Tier2_Vintage!AJ136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK136-Tier2_Vintage!AK136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL136-Tier2_Vintage!AL136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM136-Tier2_Vintage!AM136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN136-Tier2_Vintage!AN136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO136-Tier2_Vintage!AO136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP136-Tier2_Vintage!AP136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ136-Tier2_Vintage!AQ136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR136-Tier2_Vintage!AR136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS136-Tier2_Vintage!AS136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT136-Tier2_Vintage!AT136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU136-Tier2_Vintage!AU136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV136-Tier2_Vintage!AV136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW136-Tier2_Vintage!AW136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX136-Tier2_Vintage!AX136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY136-Tier2_Vintage!AY136,0)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D137-Tier2_Vintage!D137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E137-Tier2_Vintage!E137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F137-Tier2_Vintage!F137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G137-Tier2_Vintage!G137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H137-Tier2_Vintage!H137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I137-Tier2_Vintage!I137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J137-Tier2_Vintage!J137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K137-Tier2_Vintage!K137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L137-Tier2_Vintage!L137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M137-Tier2_Vintage!M137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N137-Tier2_Vintage!N137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O137-Tier2_Vintage!O137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P137-Tier2_Vintage!P137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q137-Tier2_Vintage!Q137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R137-Tier2_Vintage!R137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S137-Tier2_Vintage!S137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T137-Tier2_Vintage!T137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U137-Tier2_Vintage!U137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V137-Tier2_Vintage!V137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W137-Tier2_Vintage!W137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X137-Tier2_Vintage!X137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y137-Tier2_Vintage!Y137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z137-Tier2_Vintage!Z137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA137-Tier2_Vintage!AA137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB137-Tier2_Vintage!AB137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC137-Tier2_Vintage!AC137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD137-Tier2_Vintage!AD137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE137-Tier2_Vintage!AE137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF137-Tier2_Vintage!AF137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG137-Tier2_Vintage!AG137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH137-Tier2_Vintage!AH137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI137-Tier2_Vintage!AI137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ137-Tier2_Vintage!AJ137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK137-Tier2_Vintage!AK137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL137-Tier2_Vintage!AL137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM137-Tier2_Vintage!AM137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN137-Tier2_Vintage!AN137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO137-Tier2_Vintage!AO137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP137-Tier2_Vintage!AP137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ137-Tier2_Vintage!AQ137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR137-Tier2_Vintage!AR137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS137-Tier2_Vintage!AS137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT137-Tier2_Vintage!AT137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU137-Tier2_Vintage!AU137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV137-Tier2_Vintage!AV137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW137-Tier2_Vintage!AW137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX137-Tier2_Vintage!AX137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY137-Tier2_Vintage!AY137,0)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!D138-Tier2_Vintage!D138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!E138-Tier2_Vintage!E138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!F138-Tier2_Vintage!F138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!G138-Tier2_Vintage!G138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!H138-Tier2_Vintage!H138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!I138-Tier2_Vintage!I138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!J138-Tier2_Vintage!J138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!K138-Tier2_Vintage!K138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!L138-Tier2_Vintage!L138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!M138-Tier2_Vintage!M138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!N138-Tier2_Vintage!N138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!O138-Tier2_Vintage!O138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!P138-Tier2_Vintage!P138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Q138-Tier2_Vintage!Q138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!R138-Tier2_Vintage!R138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!S138-Tier2_Vintage!S138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!T138-Tier2_Vintage!T138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!U138-Tier2_Vintage!U138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!V138-Tier2_Vintage!V138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!W138-Tier2_Vintage!W138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!X138-Tier2_Vintage!X138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Y138-Tier2_Vintage!Y138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!Z138-Tier2_Vintage!Z138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AA138-Tier2_Vintage!AA138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AB138-Tier2_Vintage!AB138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AC138-Tier2_Vintage!AC138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AD138-Tier2_Vintage!AD138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AE138-Tier2_Vintage!AE138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AF138-Tier2_Vintage!AF138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AG138-Tier2_Vintage!AG138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AH138-Tier2_Vintage!AH138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AI138-Tier2_Vintage!AI138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AJ138-Tier2_Vintage!AJ138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AK138-Tier2_Vintage!AK138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AL138-Tier2_Vintage!AL138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AM138-Tier2_Vintage!AM138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AN138-Tier2_Vintage!AN138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AO138-Tier2_Vintage!AO138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AP138-Tier2_Vintage!AP138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AQ138-Tier2_Vintage!AQ138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AR138-Tier2_Vintage!AR138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AS138-Tier2_Vintage!AS138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AT138-Tier2_Vintage!AT138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AU138-Tier2_Vintage!AU138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AV138-Tier2_Vintage!AV138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AW138-Tier2_Vintage!AW138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AX138-Tier2_Vintage!AX138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$FC$4,0),FALSE)=\"LGR\",Tier2!AY138-Tier2_Vintage!AY138,0)","v":0}]

{"sheet":"Tier2_Vintage","index":29,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 2: Total Vintage (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(D$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(D$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(D$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(D$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(D$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(D$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(D$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(D$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(D$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]

{"sheet":"PNGC T2 Allocation","index":30,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"PNGC T2 Allocation (MWh)",null," "]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!D4/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!E4/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!F4/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!G4/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!H4/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!I4/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!J4/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!K4/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!L4/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!M4/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!N4/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!O4/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!P4/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!Q4/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!R4/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!S4/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!T4/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!U4/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!V4/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!W4/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!X4/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!Y4/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!Z4/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AA4/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AB4/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AC4/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AD4/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AE4/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AF4/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AG4/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AH4/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AI4/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AJ4/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AK4/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AL4/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AM4/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AN4/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AO4/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AP4/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AQ4/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AR4/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AS4/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AT4/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AU4/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AV4/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AW4/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AX4/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AY4/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!D5/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!E5/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!F5/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!G5/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!H5/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!I5/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!J5/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!K5/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!L5/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!M5/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!N5/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!O5/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!P5/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!Q5/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!R5/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!S5/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!T5/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!U5/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!V5/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!W5/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!X5/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!Y5/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!Z5/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AA5/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AB5/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AC5/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AD5/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AE5/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AF5/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AG5/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AH5/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AI5/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AJ5/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AK5/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AL5/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AM5/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AN5/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AO5/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AP5/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AQ5/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AR5/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AS5/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AT5/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AU5/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AV5/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AW5/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AX5/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AY5/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!D6/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!E6/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!F6/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!G6/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!H6/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!I6/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!J6/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!K6/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!L6/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!M6/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!N6/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!O6/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!P6/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!Q6/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!R6/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!S6/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!T6/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!U6/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!V6/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!W6/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!X6/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!Y6/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!Z6/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AA6/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AB6/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AC6/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AD6/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AE6/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AF6/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AG6/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AH6/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AI6/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AJ6/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AK6/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AL6/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AM6/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AN6/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AO6/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AP6/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AQ6/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AR6/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AS6/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AT6/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AU6/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AV6/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AW6/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AX6/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AY6/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!D7/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!E7/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!F7/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!G7/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!H7/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!I7/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!J7/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!K7/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!L7/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!M7/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!N7/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!O7/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!P7/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!Q7/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!R7/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!S7/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!T7/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!U7/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!V7/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!W7/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!X7/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!Y7/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!Z7/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AA7/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AB7/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AC7/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AD7/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AE7/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AF7/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AG7/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AH7/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AI7/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AJ7/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AK7/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AL7/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AM7/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AN7/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AO7/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AP7/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AQ7/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AR7/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AS7/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AT7/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AU7/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AV7/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AW7/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AX7/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AY7/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!D8/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!E8/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!F8/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!G8/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!H8/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!I8/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!J8/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!K8/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!L8/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!M8/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!N8/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!O8/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!P8/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!Q8/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!R8/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!S8/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!T8/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!U8/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!V8/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!W8/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!X8/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!Y8/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!Z8/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AA8/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AB8/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AC8/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AD8/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AE8/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AF8/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AG8/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AH8/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AI8/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AJ8/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AK8/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AL8/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AM8/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AN8/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AO8/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AP8/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AQ8/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AR8/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AS8/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AT8/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AU8/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AV8/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AW8/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AX8/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AY8/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!D9/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":77.483037254187337},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!E9/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":55.959971350246413},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!F9/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":71.74355301313642},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!G9/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":57.574201293041973},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!H9/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":71.74355301313642},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!I9/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":61.699455591297323},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!J9/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":74.613295133661879},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!K9/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":58.829713470771864},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!L9/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":71.74355301313642},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!M9/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":53.090229229720961},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!N9/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":74.613295133661879},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!O9/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":58.650354588239026},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!P9/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":74.613295133661879},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!Q9/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":54.525100289983683},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!R9/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":71.74355301313642},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!S9/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":61.699455591297323},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!T9/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":74.613295133661879},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!U9/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":54.525100289983683},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!V9/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":74.613295133661879},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!W9/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":58.829713470771864},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!X9/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":74.613295133661879},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!Y9/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":58.829713470771864},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!Z9/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":71.74355301313642},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AA9/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":57.394842410509142},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AB9/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":141.10181641573575},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AC9/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":101.90686741136471},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AD9/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":125.42383681398735},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AE9/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":110.07248178727535},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AF9/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":135.87582321515296},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AG9/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":107.13286061194751},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AH9/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":130.64983001457017},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AI9/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":112.35885381253033},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AJ9/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":125.42383681398735},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AK9/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":94.067877610490498},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AL9/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":141.10181641573575},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AM9/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":101.5802428363283},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AN9/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":135.87582321515296},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AO9/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":99.293870811073319},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AP9/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":130.64983001457017},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AQ9/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":112.35885381253033},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AR9/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":135.87582321515296},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AS9/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":99.293870811073319},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AT9/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":135.87582321515296},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AU9/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":107.13286061194751},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AV9/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":135.87582321515296},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AW9/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":107.13286061194751},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AX9/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":130.64983001457017},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AY9/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":104.51986401165611}]
[null,10044,"Canby, City of",{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!D10/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!E10/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!F10/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!G10/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!H10/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!I10/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!J10/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!K10/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!L10/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!M10/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!N10/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!O10/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!P10/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!Q10/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!R10/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!S10/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!T10/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!U10/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!V10/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!W10/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!X10/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!Y10/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!Z10/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AA10/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AB10/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AC10/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AD10/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AE10/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AF10/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AG10/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AH10/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AI10/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AJ10/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AK10/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AL10/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AM10/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AN10/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AO10/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AP10/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AQ10/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AR10/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AS10/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AT10/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AU10/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AV10/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AW10/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AX10/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AY10/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!D11/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":195.16452095647077},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!E11/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":140.95215402411782},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!F11/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":180.70788977450997},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!G11/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":145.01808154404424},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!H11/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":180.70788977450997},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!I11/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":155.40878520607856},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!J11/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":187.93620536549037},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!K11/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":148.18046961509816},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!L11/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":180.70788977450997},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!M11/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":133.72383843313739},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!N11/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":187.93620536549037},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!O11/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":147.72869989066189},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!P11/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":187.93620536549037},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!Q11/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":137.33799622862759},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!R11/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":180.70788977450997},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!S11/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":155.40878520607856},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!T11/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":187.93620536549037},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!U11/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":137.33799622862759},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!V11/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":187.93620536549037},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!W11/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":148.18046961509816},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!X11/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":187.93620536549037},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!Y11/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":148.18046961509816},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!Z11/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":180.70788977450997},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AA11/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":144.56631181960799},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AB11/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":409.71643710539092},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AC11/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":295.90631568722677},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AD11/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":364.19238853812521},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AE11/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":319.61675764934427},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AF11/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":394.54175424963569},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AG11/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":311.080998542982},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AH11/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":379.36707139388045},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AI11/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":326.25568139873718},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AJ11/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":364.19238853812521},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AK11/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":273.14429140359391},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AL11/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":409.71643710539092},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AM11/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":294.95789800874206},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AN11/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":394.54175424963569},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AO11/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":288.31897425934915},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AP11/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":379.36707139388045},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AQ11/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":326.25568139873718},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AR11/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":394.54175424963569},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AS11/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":288.31897425934915},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AT11/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":394.54175424963569},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AU11/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":311.080998542982},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AV11/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":394.54175424963569},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AW11/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":311.080998542982},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AX11/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":379.36707139388045},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AY11/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":303.49365711510433}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!D12/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!E12/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!F12/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!G12/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!H12/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!I12/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!J12/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!K12/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!L12/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!M12/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!N12/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!O12/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!P12/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!Q12/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!R12/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!S12/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!T12/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!U12/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!V12/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!W12/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!X12/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!Y12/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!Z12/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AA12/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AB12/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AC12/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AD12/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AE12/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AF12/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AG12/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AH12/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AI12/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AJ12/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AK12/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AL12/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AM12/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AN12/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AO12/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AP12/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AQ12/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AR12/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AS12/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AT12/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AU12/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AV12/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AW12/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AX12/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AY12/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!D13/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!E13/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!F13/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!G13/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!H13/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!I13/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!J13/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!K13/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!L13/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!M13/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!N13/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!O13/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!P13/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!Q13/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!R13/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!S13/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!T13/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!U13/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!V13/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!W13/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!X13/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!Y13/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!Z13/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AA13/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AB13/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AC13/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AD13/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AE13/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AF13/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AG13/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AH13/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AI13/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AJ13/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AK13/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AL13/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AM13/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AN13/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AO13/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AP13/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AQ13/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AR13/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AS13/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AT13/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AU13/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AV13/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AW13/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AX13/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AY13/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!D14/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!E14/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!F14/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!G14/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!H14/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!I14/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!J14/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!K14/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!L14/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!M14/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!N14/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!O14/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!P14/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!Q14/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!R14/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!S14/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!T14/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!U14/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!V14/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!W14/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!X14/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!Y14/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!Z14/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AA14/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AB14/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AC14/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AD14/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AE14/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AF14/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AG14/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AH14/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AI14/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AJ14/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AK14/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AL14/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AM14/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AN14/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AO14/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AP14/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AQ14/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AR14/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AS14/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AT14/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AU14/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AV14/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AW14/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AX14/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AY14/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!D15/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!E15/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!F15/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!G15/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!H15/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!I15/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!J15/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!K15/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!L15/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!M15/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!N15/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!O15/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!P15/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!Q15/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!R15/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!S15/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!T15/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!U15/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!V15/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!W15/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!X15/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!Y15/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!Z15/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AA15/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AB15/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AC15/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AD15/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AE15/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AF15/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AG15/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AH15/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AI15/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AJ15/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AK15/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AL15/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AM15/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AN15/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AO15/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AP15/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AQ15/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AR15/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AS15/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AT15/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AU15/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AV15/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AW15/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AX15/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AY15/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!D17/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!E17/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!F17/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!G17/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!H17/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!I17/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!J17/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!K17/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!L17/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!M17/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!N17/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!O17/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!P17/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!Q17/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!R17/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!S17/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!T17/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!U17/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!V17/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!W17/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!X17/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!Y17/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!Z17/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AA17/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AB17/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AC17/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AD17/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AE17/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AF17/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AG17/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AH17/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AI17/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AJ17/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AK17/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AL17/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AM17/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AN17/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AO17/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AP17/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AQ17/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AR17/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AS17/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AT17/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AU17/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AV17/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AW17/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AX17/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AY17/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!D26/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!E26/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!F26/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!G26/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!H26/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!I26/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!J26/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!K26/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!L26/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!M26/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!N26/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!O26/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!P26/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!Q26/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!R26/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!S26/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!T26/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!U26/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!V26/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!W26/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!X26/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!Y26/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!Z26/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AA26/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AB26/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AC26/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AD26/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AE26/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AF26/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AG26/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AH26/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AI26/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AJ26/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AK26/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AL26/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AM26/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AN26/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AO26/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AP26/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AQ26/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AR26/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AS26/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AT26/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AU26/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AV26/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AW26/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AX26/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AY26/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!D35/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!E35/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!F35/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!G35/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!H35/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!I35/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!J35/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!K35/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!L35/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!M35/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!N35/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!O35/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!P35/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!Q35/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!R35/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!S35/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!T35/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!U35/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!V35/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!W35/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!X35/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!Y35/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!Z35/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AA35/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AB35/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AC35/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AD35/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AE35/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AF35/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AG35/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AH35/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AI35/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AJ35/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AK35/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AL35/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AM35/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AN35/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AO35/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AP35/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AQ35/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AR35/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AS35/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AT35/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AU35/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AV35/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AW35/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AX35/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AY35/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!D44/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!E44/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!F44/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!G44/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!H44/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!I44/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!J44/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!K44/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!L44/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!M44/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!N44/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!O44/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!P44/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!Q44/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!R44/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!S44/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!T44/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!U44/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!V44/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!W44/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!X44/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!Y44/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!Z44/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AA44/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AB44/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0.96512870325400679},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AC44/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0.69703739679456045},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AD44/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0.85789218067022821},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AE44/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0.7528897523069451},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AF44/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0.92938319572608041},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AG44/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0.73278290432248661},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AH44/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0.89363768819815448},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AI44/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0.76852841185041265},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AJ44/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0.85789218067022821},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AK44/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0.64341913550267105},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AL44/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0.96512870325400679},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AM44/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0.69480330257406508},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AN44/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0.92938319572608041},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AO44/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0.67916464303059743},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AP44/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0.89363768819815448},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AQ44/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0.76852841185041265},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AR44/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0.92938319572608041},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AS44/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0.67916464303059743},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AT44/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0.92938319572608041},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AU44/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0.73278290432248661},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AV44/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0.92938319572608041},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AW44/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0.73278290432248661},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AX44/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0.89363768819815448},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AY44/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0.71491015055852336}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!D53/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!E53/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!F53/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!G53/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!H53/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!I53/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!J53/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!K53/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!L53/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!M53/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!N53/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!O53/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!P53/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!Q53/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!R53/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!S53/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!T53/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!U53/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!V53/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!W53/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!X53/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!Y53/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!Z53/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AA53/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AB53/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AC53/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AD53/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AE53/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AF53/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AG53/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AH53/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AI53/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AJ53/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AK53/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AL53/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AM53/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AN53/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AO53/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AP53/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AQ53/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AR53/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AS53/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AT53/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AU53/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AV53/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AW53/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AX53/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AY53/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!D62/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!E62/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!F62/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!G62/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!H62/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!I62/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!J62/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!K62/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!L62/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!M62/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!N62/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!O62/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!P62/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!Q62/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!R62/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!S62/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!T62/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!U62/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!V62/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!W62/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!X62/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!Y62/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!Z62/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AA62/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AB62/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AC62/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AD62/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AE62/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AF62/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AG62/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AH62/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AI62/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AJ62/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AK62/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AL62/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AM62/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AN62/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AO62/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AP62/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AQ62/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AR62/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AS62/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AT62/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AU62/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AV62/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AW62/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AX62/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AY62/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!D71/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!E71/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!F71/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!G71/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!H71/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!I71/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!J71/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!K71/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!L71/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!M71/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!N71/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!O71/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!P71/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!Q71/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!R71/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!S71/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!T71/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!U71/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!V71/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!W71/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!X71/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!Y71/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!Z71/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AA71/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AB71/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AC71/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AD71/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AE71/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AF71/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AG71/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AH71/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AI71/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AJ71/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AK71/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AL71/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AM71/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AN71/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AO71/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AP71/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AQ71/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AR71/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AS71/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AT71/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AU71/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AV71/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AW71/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AX71/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AY71/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!D72/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!E72/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!F72/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!G72/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!H72/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!I72/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!J72/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!K72/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!L72/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!M72/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!N72/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!O72/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!P72/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!Q72/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!R72/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!S72/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!T72/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!U72/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!V72/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!W72/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!X72/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!Y72/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!Z72/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AA72/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AB72/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AC72/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AD72/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AE72/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AF72/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AG72/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AH72/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AI72/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AJ72/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AK72/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AL72/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AM72/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AN72/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AO72/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AP72/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AQ72/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AR72/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AS72/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AT72/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AU72/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AV72/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AW72/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AX72/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AY72/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!D81/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!E81/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!F81/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!G81/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!H81/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!I81/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!J81/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!K81/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!L81/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!M81/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!N81/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!O81/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!P81/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!Q81/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!R81/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!S81/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!T81/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!U81/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!V81/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!W81/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!X81/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!Y81/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!Z81/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AA81/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AB81/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AC81/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AD81/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AE81/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AF81/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AG81/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AH81/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AI81/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AJ81/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AK81/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AL81/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AM81/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AN81/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AO81/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AP81/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AQ81/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AR81/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AS81/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AT81/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AU81/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AV81/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AW81/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AX81/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AY81/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!D90/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!E90/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!F90/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!G90/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!H90/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!I90/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!J90/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!K90/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!L90/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!M90/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!N90/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!O90/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!P90/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!Q90/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!R90/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!S90/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!T90/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!U90/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!V90/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!W90/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!X90/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!Y90/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!Z90/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AA90/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AB90/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":3.5516736279747443},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AC90/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":2.5650976202039826},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AD90/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":3.15704322486644},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AE90/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":2.7706342884895574},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AF90/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":3.420130160271976},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AG90/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":2.6966410879067504},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AH90/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":3.2885866925692078},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AI90/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":2.8281845556095186},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AJ90/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":3.15704322486644},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AK90/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":2.3677824186498295},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AL90/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":3.5516736279747443},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AM90/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":2.556876153472559},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AN90/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":3.420130160271976},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AO90/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":2.4993258863525978},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AP90/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":3.2885866925692078},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AQ90/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":2.8281845556095186},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AR90/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":3.420130160271976},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AS90/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":2.4993258863525978},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AT90/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":3.420130160271976},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AU90/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":2.6966410879067504},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AV90/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":3.420130160271976},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AW90/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":2.6966410879067504},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AX90/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":3.2885866925692078},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AY90/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":2.6308693540553656}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!D99/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!E99/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!F99/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!G99/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!H99/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!I99/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!J99/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!K99/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!L99/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!M99/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!N99/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!O99/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!P99/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!Q99/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!R99/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!S99/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!T99/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!U99/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!V99/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!W99/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!X99/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!Y99/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!Z99/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AA99/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AB99/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AC99/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AD99/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AE99/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AF99/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AG99/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AH99/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AI99/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AJ99/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AK99/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AL99/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AM99/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AN99/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AO99/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AP99/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AQ99/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AR99/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AS99/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AT99/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AU99/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AV99/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AW99/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AX99/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AY99/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!D108/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!E108/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!F108/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!G108/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!H108/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!I108/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!J108/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!K108/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!L108/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!M108/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!N108/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!O108/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!P108/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!Q108/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!R108/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!S108/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!T108/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!U108/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!V108/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!W108/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!X108/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!Y108/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!Z108/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AA108/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AB108/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AC108/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AD108/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AE108/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AF108/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AG108/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AH108/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AI108/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AJ108/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AK108/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AL108/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AM108/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AN108/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AO108/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AP108/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AQ108/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AR108/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AS108/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AT108/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AU108/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AV108/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AW108/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AX108/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AY108/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!D117/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!E117/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!F117/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!G117/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!H117/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!I117/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!J117/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!K117/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!L117/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!M117/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!N117/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!O117/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!P117/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!Q117/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!R117/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!S117/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!T117/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!U117/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!V117/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!W117/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!X117/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!Y117/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!Z117/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AA117/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AB117/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AC117/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AD117/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AE117/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AF117/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AG117/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AH117/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AI117/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AJ117/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AK117/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AL117/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AM117/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AN117/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AO117/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AP117/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AQ117/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AR117/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AS117/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AT117/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AU117/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AV117/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AW117/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AX117/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AY117/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!D126/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!E126/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!F126/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!G126/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!H126/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!I126/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!J126/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!K126/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!L126/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!M126/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!N126/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!O126/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!P126/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!Q126/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!R126/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!S126/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!T126/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!U126/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!V126/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!W126/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!X126/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!Y126/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!Z126/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AA126/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AB126/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AC126/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AD126/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AE126/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AF126/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AG126/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AH126/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AI126/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AJ126/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AK126/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AL126/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AM126/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AN126/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AO126/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AP126/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AQ126/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AR126/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AS126/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AT126/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AU126/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AV126/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AW126/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AX126/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AY126/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!D135/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!E135/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!F135/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!G135/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!H135/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!I135/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!J135/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!K135/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!L135/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!M135/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!N135/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!O135/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!P135/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!Q135/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!R135/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!S135/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!T135/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!U135/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!V135/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!W135/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!X135/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!Y135/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!Z135/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AA135/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AB135/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AC135/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AD135/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AE135/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AF135/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AG135/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AH135/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AI135/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AJ135/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AK135/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AL135/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AM135/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AN135/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AO135/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AP135/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AQ135/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AR135/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AS135/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AT135/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AU135/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AV135/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AW135/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AX135/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AY135/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!D136/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!E136/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!F136/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!G136/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!H136/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!I136/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!J136/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!K136/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!L136/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!M136/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!N136/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!O136/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!P136/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!Q136/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!R136/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!S136/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!T136/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!U136/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!V136/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!W136/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!X136/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!Y136/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!Z136/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AA136/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AB136/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AC136/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AD136/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AE136/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AF136/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AG136/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AH136/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AI136/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AJ136/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AK136/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AL136/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AM136/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AN136/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AO136/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AP136/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AQ136/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AR136/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AS136/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AT136/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AU136/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AV136/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AW136/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AX136/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AY136/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!D137/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!E137/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!F137/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!G137/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!H137/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!I137/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!J137/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!K137/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!L137/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!M137/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!N137/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!O137/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!P137/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!Q137/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!R137/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!S137/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!T137/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!U137/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!V137/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!W137/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!X137/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!Y137/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!Z137/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AA137/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AB137/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AC137/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AD137/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AE137/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AF137/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AG137/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AH137/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AI137/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AJ137/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AK137/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AL137/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AM137/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AN137/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AO137/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AP137/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AQ137/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AR137/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AS137/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AT137/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AU137/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AV137/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AW137/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AX137/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AY137/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!D138/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!E138/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!F138/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!G138/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!H138/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!I138/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!J138/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!K138/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!L138/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!M138/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!N138/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!O138/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!P138/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!Q138/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!R138/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!S138/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!T138/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!U138/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!V138/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!W138/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!X138/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!Y138/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!Z138/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AA138/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AB138/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AC138/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AD138/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AE138/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AF138/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AG138/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AH138/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AI138/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AJ138/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AK138/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AL138/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AM138/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AN138/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AO138/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AP138/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AQ138/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AR138/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AS138/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AT138/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AU138/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AV138/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AW138/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AX138/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AY138/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]

{"sheet":"SystemShape","index":31,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 System Shape Load (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":232.90166103119998},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":124.4786899392},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":284.62824666719996},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":169.3562860314},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":278.5205464128},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":169.98150875760001},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":234.95394401280001},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":138.8998359576},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":213.67021739759997},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":125.00252292239999},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":239.52156135839996},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":137.19011616539998},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":193.00345918559998},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":113.71559516639999},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":268.42994154000002},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":145.22644013039999},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":342.5420780856},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":185.2553315664},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":284.85624508559999},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":128.9536594848},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":276.1448363856},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":126.8236114848},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":231.68804544},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":130.09189831199998},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":233.50347410879999},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":124.8003403008},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":285.36372017280002},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":169.79389917360001},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":279.24023774720001},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":170.42073746240001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":235.56106014720004},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":139.25875026240001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":205.50070272320002},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":120.96470980800001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":240.14048012159998},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":137.54461258960001},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":193.5021761344},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":114.00943391360001},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":269.12355896000003},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":145.60170224960001},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":343.42719973440001},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":185.73402751360001},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":285.59230773439998},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":129.28687307520002},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":276.85838893440001},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":127.1513210752},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":232.28672256000002},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":130.42805308799998}]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":244.0352029668},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":130.42922162880001},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":298.23450652080004},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":177.45212916210002},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":291.83483609920006},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":178.10723979640002},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":246.18559249920003},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":145.53975059640001},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":223.88442675640002},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":130.97809572360001},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":250.97155847759998},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":143.74830001310002},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":202.2297227384},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":119.15161198960001},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":281.26186381000002},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":152.1687893356},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":358.91682858840005},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":194.11120658960002},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":298.4734040884},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":135.11811090720002},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":289.34555853840004},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":132.88623890720001},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":242.76357216000002},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":136.310761668},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":244.0352029668},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":130.42922162880001},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":298.23450652080004},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":177.45212916210002},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":291.83483609920006},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":178.10723979640002},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":246.18559249920003},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":145.53975059640001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":214.76941998520002},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":126.42059233800002},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":250.97155847759998},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":143.74830001310002},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":202.2297227384},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":119.15161198960001},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":281.26186381000002},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":152.1687893356},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":358.91682858840005},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":194.11120658960002},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":298.4734040884},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":135.11811090720002},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":289.34555853840004},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":132.88623890720001},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":242.76357216000002},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":136.310761668}]
[null,10024,"Benton County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":44603.376246323991},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23839.116549983995},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":54509.618867543992},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32433.698034152996},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":53339.923249055995},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32553.435456251998},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":44996.412301056},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26600.933700251997},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":40920.331169051991},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23939.436657347997},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":45871.164134567989},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26273.502479582996},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":36962.406660311994},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21777.858748727998},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":51407.455083299996},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27812.551964507995},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":65600.791000811994},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35478.550126727998},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":54553.283215811993},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24696.125252495996},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":52884.947154311994},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24288.196292495995},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":44370.954748799995},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24914.111223239994},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":44603.376246323991},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23839.116549983995},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":54509.618867543992},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32433.698034152996},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":53339.923249055995},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32553.435456251998},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":44996.412301056},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26600.933700251997},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":39254.341707035994},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23106.441926339998},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":45871.164134567989},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26273.502479582996},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":36962.406660311994},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21777.858748727998},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":51407.455083299996},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27812.551964507995},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":65600.791000811994},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35478.550126727998},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":54553.283215811993},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24696.125252495996},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":52884.947154311994},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24288.196292495995},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":44370.954748799995},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24914.111223239994}]
[null,10025,"Benton REA",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25420.584397824001},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13586.511273984001},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31066.400876544001},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18484.779126528003},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30399.761965056005},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18553.020490752002},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25644.585517056003},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15160.540234752001},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23321.524503552002},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13643.686222848},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26143.128557567998},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14973.928958208002},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21065.803917312001},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12411.748681728001},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29298.399820800005},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15851.071915008},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":37387.538445312006},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20220.116809728002},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31091.286285312002},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14074.942058496001},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30140.459661312001},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13842.453098496002},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25288.121548800002},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14199.17773824},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25420.584397824001},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13586.511273984001},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31066.400876544001},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18484.779126528003},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30399.761965056005},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18553.020490752002},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25644.585517056003},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15160.540234752001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22372.035265536},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13168.941603840001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26143.128557567998},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14973.928958208002},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21065.803917312001},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12411.748681728001},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29298.399820800005},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15851.071915008},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":37387.538445312006},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20220.116809728002},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31091.286285312002},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14074.942058496001},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30140.459661312001},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13842.453098496002},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25288.121548800002},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14199.17773824}]
[null,10027,"Big Bend Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26074.755213175198},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13936.1452170432},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31865.8605771312},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18960.4646120994},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31182.066445548804},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19030.462092869602},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26304.520755148802},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15550.6800840696},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23921.678318309598},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13994.7915004104},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26815.893253166396},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15359.266571313401},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21607.909240657598},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12731.151399934401},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30052.361956340003},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16258.9818385784},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":38349.665677557598},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20740.459304334399},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31891.386384557602},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14437.1452312608},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30916.0912818576},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14198.673423260801},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25938.883578240002},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14564.577979751999},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26074.755213175198},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13936.1452170432},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31865.8605771312},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18960.4646120994},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31182.066445548804},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19030.462092869602},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26304.520755148802},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15550.6800840696},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22947.755017752799},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13507.829850132001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26815.893253166396},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15359.266571313401},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21607.909240657598},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12731.151399934401},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30052.361956340003},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16258.9818385784},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":38349.665677557598},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20740.459304334399},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31891.386384557602},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14437.1452312608},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30916.0912818576},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14198.673423260801},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25938.883578240002},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14564.577979751999}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7506.1136103660001},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4011.7841350560002},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9173.1932985960011},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5458.1299160895005},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8976.3501683040013},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5478.2800206180009},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7572.2559863040015},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4476.5586666180006},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6886.3095258180001},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4028.6665817820003},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7719.4642740119998},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4421.4566508345006},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6220.247143908},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3664.9037744520006},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8651.1432709500004},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4680.4567817220004},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11039.679764658},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5970.5352014520004},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9180.5413871580004},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4156.0065062640006},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8899.7841649080001},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4087.3578662640002},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7467.0003792000007},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4192.6904436599998},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7506.1136103660001},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4011.7841350560002},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9173.1932985960011},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5458.1299160895005},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8976.3501683040013},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5478.2800206180009},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7572.2559863040015},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4476.5586666180006},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6605.9472028740001},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3888.4854203100003},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7719.4642740119998},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4421.4566508345006},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6220.247143908},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3664.9037744520006},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8651.1432709500004},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4680.4567817220004},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11039.679764658},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5970.5352014520004},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9180.5413871580004},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4156.0065062640006},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8899.7841649080001},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4087.3578662640002},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7467.0003792000007},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4192.6904436599998}]
[null,10044,"Canby, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8653.7711493491988},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4625.1713746271998},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10575.741273775198},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6292.6581782649},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10348.8015430048},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6315.8891606716006},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8730.0264546048002},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5161.0082458715997},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7939.2012689115991},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4644.6350862084},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8899.7423554343986},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5097.4813317838998},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7171.3003652695998},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4225.2542653623996},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9973.8716908899987},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5396.0816430363993},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12727.606748919599},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6883.4083727623993},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10584.2128584196},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4791.4448231567994},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10260.528875469599},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4712.3000551568002},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8608.67764704},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4833.7376014919992},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8653.7711493491988},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4625.1713746271998},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10575.741273775198},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6292.6581782649},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10348.8015430048},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6315.8891606716006},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8730.0264546048002},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5161.0082458715997},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7615.9725639387998},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4483.0207337219999},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8899.7423554343986},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5097.4813317838998},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7171.3003652695998},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4225.2542653623996},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9973.8716908899987},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5396.0816430363993},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12727.606748919599},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6883.4083727623993},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10584.2128584196},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4791.4448231567994},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10260.528875469599},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4712.3000551568002},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8608.67764704},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4833.7376014919992}]
[null,10046,"Central Electric Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":34876.873286152797},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18640.603405804799},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":42622.896070036797},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25360.994429916602},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":41708.271902483204},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25454.621129274401},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35184.201336883205},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20800.160706074399},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31996.977025434397},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18719.047056645599},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35868.199083729596},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20544.131271662598},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28902.143333806398},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17028.836916481599},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":40197.210341259997},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21747.565593997599},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":51295.454912906396},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27741.866228081599},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":42657.038685906395},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19310.727204451199},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":41352.510860606395},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18991.753892451201},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":34695.135135359997},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19481.177733527998},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":34876.873286152797},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18640.603405804799},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":42622.896070036797},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25360.994429916602},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":41708.271902483204},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25454.621129274401},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35184.201336883205},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20800.160706074399},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30694.284084839201},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18067.700586348001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35868.199083729596},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20544.131271662598},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28902.143333806398},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17028.836916481599},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":40197.210341259997},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21747.565593997599},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":51295.454912906396},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27741.866228081599},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":42657.038685906395},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19310.727204451199},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":41352.510860606395},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18991.753892451201},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":34695.135135359997},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19481.177733527998}]
[null,10047,"Central Lincoln PUD",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":66054.401584298394},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35304.022038854397},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":80724.836501150407},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":48031.980874729801},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":78992.601172409602},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":48209.303410143206},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":66636.459795609611},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":39394.075180543201},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":60600.075946623198},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35452.5889236168},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":67931.904530068787},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":38909.173023767798},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":54738.673583339201},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32251.447053924803},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":76130.75440178001},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":41188.394941272796},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":97150.067050639205},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":52541.188468724802},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":80789.500269639204},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":36573.190468713605},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":78318.814203739195},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35969.0769327136},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":65710.202014080001},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":36896.012058984001},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":66197.934003306},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35380.735650096001},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":80900.246932235998},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":48136.351609144505},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":79164.247555664013},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":48314.059456238007},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":66781.256993664007},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":39479.676242238005},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":58259.184401534003},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":34293.339348210007},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":68079.516655091997},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":38993.720420939506},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":54857.617575628006},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32321.527595132004},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":76296.182156450013},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":41277.894956702003},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":97361.168563878004},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":52655.357452132004},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":80965.051211377999},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":36652.661910024006},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":78488.996486628006},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":36047.235670024005},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":65852.98650720001},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":36976.184973060001}]
[null,10055,"Albion, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":164.89678326239999},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":88.132199078399992},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":201.51974053439997},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":119.90600096280001},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":197.1954256256},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":120.34866511520001},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":166.34982082560001},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":98.342519515199996},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":151.28072239519997},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":88.503078244799994},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":169.58374111679998},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":97.132020230799995},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":136.64844397119998},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":80.5118167328},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":190.05117307999998},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":102.82182066079999},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":242.52333177119999},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":131.16268953279999},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":201.6811657712},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":91.300523769599991},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":195.5133983712},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":89.792427769599996},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":164.03753087999999},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":92.106408623999982},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":164.89678326239999},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":88.132199078399992},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":201.51974053439997},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":119.90600096280001},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":197.1954256256},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":120.34866511520001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":166.34982082560001},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":98.342519515199996},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":145.1216302736},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":85.423532183999995},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":169.58374111679998},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":97.132020230799995},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":136.64844397119998},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":80.5118167328},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":190.05117307999998},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":102.82182066079999},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":242.52333177119999},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":131.16268953279999},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":201.6811657712},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":91.300523769599991},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":195.5133983712},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":89.792427769599996},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":164.03753087999999},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":92.106408623999982}]
[null,10057,"Ashland, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8563.4991877091998},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4576.9238203872001},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10465.420247935201},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6227.0162069349008},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10240.847842844802},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6250.0048549516014},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8638.9590344448006},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5107.1711001516005},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7856.3833551915995},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4596.1844959283999},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8806.9045409543996},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5044.3068681539007},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7096.4928229495999},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4181.1784532824004},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9869.8290778900009},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5339.7923251563998},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12594.838501599601},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6811.6039806824001},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10473.8034610996},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4741.4627845968007},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10153.4959931496},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4663.1436165968007},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8518.8760790400011},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4783.3143850919996},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8560.4901223212},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4575.3155685791999},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10461.742880407201},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6224.8281412239003},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10237.249386172802},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6247.8087114276004},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8635.9234537728007},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5105.3765286276002},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7533.8782110468001},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4434.6972027420006},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8803.8099471383994},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5042.5343860329003},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7093.9992382055998},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4179.7092595464001},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9866.3609907900009},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5337.9160145604001},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12590.4128933556},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6809.2105009464003},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10470.1231478556},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4739.7967166447997},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10149.9282304056},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4661.5050686448003},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8515.8826934400004},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4781.6336112119998}]
[null,10059,"Bandon, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3197.4328812887998},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1708.9283711807998},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3907.5707352527998},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2325.0386245086002},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3823.7200596672001},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2333.6221086024002},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3225.6080220672002},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1906.9117014023998},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2933.4105039623996},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1716.1199077175997},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3288.3153888815996},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1883.4395017745999},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2649.6831489744},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1561.1652638736},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3685.18935246},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1993.7676393095996},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4702.6513200743993},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2543.3115674736},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3910.7008530743997},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1770.3638057951998},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3791.1046917743997},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1741.1210537951999},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3180.77153856},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1785.9903248879998},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3203.7519186035997},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1712.3056999775999},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3915.2932070615998},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2329.6335625017},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3831.2768186784006},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2338.2340100028005},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3231.9827414784004},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1910.6803016028},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2819.5437911004001},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1659.6794656260001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3294.8140358951996},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1887.1617142287},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2654.9196769368},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1564.2505707192001},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3692.4723353700001},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1997.7078915611999},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4711.9450973867997},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2548.3378749192002},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3918.4295108868},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1773.8625484944},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3798.5969935367998},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1744.5620044944001},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3187.0576483200002},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1789.519950036}]
[null,10062,"Bonners Ferry, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2266.4280502416},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1211.3352617855999},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2769.7932220896},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1648.0510935252},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2710.3575653504004},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1654.1353022768001},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2286.3993621504001},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1351.6712718767999},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2079.2817537967999},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1216.4328199632},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2330.8480622111997},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1335.0335335371999},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1878.1680291808},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1106.5967219552001},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2612.1632037200002},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1413.2371409072},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3333.3681293807999},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1802.7689371552001},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2772.0119353808},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1254.8823814463999},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2687.2388987807999},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1234.1543174464},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2254.61803392},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1265.9588864159998},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2266.4280502416},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1211.3352617855999},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2769.7932220896},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1648.0510935252},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2710.3575653504004},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1654.1353022768001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2286.3993621504001},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1351.6712718767999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1994.6279547823999},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1174.1059204559999},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2330.8480622111997},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1335.0335335371999},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1878.1680291808},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1106.5967219552001},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2612.1632037200002},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1413.2371409072},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3333.3681293807999},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1802.7689371552001},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2772.0119353808},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1254.8823814463999},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2687.2388987807999},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1234.1543174464},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2254.61803392},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1265.9588864159998}]
[null,10074,"Forest Grove, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11369.1517554804},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6076.4578061663997},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13894.197731042401},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8267.1686758713004},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13596.048843817602},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8297.6890767292007},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11469.334453017602},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6780.4295891292004},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10430.364113609199},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6102.0288418308},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11692.3038149928},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6696.9691977743005},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9421.5112382551997},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5551.0546927288005},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13103.47348993},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7089.2643248668001},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16721.2756283052},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9043.2844865288007},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13905.327529805199},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6294.9045430415999},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13480.0779756552},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6190.9257270416001},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11309.90881248},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6350.4679508039999},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11369.1517554804},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6076.4578061663997},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13894.197731042401},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8267.1686758713004},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13596.048843817602},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8297.6890767292007},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11469.334453017602},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6780.4295891292004},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10005.712694575601},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5889.703132314},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11692.3038149928},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6696.9691977743005},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9421.5112382551997},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5551.0546927288005},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13103.47348993},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7089.2643248668001},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16721.2756283052},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9043.2844865288007},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13905.327529805199},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6294.9045430415999},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13480.0779756552},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6190.9257270416001},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11309.90881248},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6350.4679508039999}]
[null,10087,"Port Angeles, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13137.579484008},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7021.6273937280002},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16055.386627248001},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9553.0948942260002},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15710.861829952002},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9588.3626257840006},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13253.345213952001},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7835.0992737839997},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12052.767043383999},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7051.1759054160002},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13510.996600655999},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7738.6569402860005},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10886.990992304},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6414.4998513760002},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15141.6682786},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8191.9720621359993},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19322.205593303999},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10449.932527376001},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16068.247623304},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7274.052678432},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15576.852140303999},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7153.9003584320008},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13069.121529600001},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7338.2587600799998},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13142.393988628799},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7024.2005966207998},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16061.2704152928},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9556.5957993636002},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15716.619360627201},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9591.8764554224017},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13258.202143027202},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7837.9705882223998},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11566.299861003201},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6808.3178680080009},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13515.9479507616},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7741.4929116796002},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10890.980727894401},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6416.8505613535999},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15147.21721796},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8194.9741590895992},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19329.2865664944},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10453.762094953601},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16074.1361244944},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7276.7183871552006},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15582.560560694401},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7156.5220351552007},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13073.910946560001},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7340.9479982879993}]
[null,10106,"Clearwater Power",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10143.860329486799},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5421.5776699487997},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12396.773673640801},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7376.1883183521004},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12130.757286979202},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7403.4194337564013},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10233.246003379201},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6049.6800645563999},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9306.2489647164002},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5444.3928297636003},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10432.185213117598},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5975.2144781031002},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8406.1235304984002},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4952.7990034295999},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11691.268422810001},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6325.2306501756002},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14919.1679513484},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8068.6595380296003},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12406.703976848401},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5616.4816729872},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12027.2849862984},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5523.7090009871999},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10091.002196160001},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5666.0568268679999},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10174.552796444399},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5437.9818383903994},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12434.282822426399},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7398.5065886043003},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12167.4615450336},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7425.8200977012002},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10264.208926233601},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6067.9846941011992},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8954.3753365716002},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5270.8501710540004},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10463.750070040798},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5993.2937957372997},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8431.5580948871993},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4967.7847795367998},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11726.642911229999},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6344.3690182547998},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14964.309155437199},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8093.0730313367994},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12444.2431719372},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5633.4755660975998},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12063.6761662872},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5540.4221900975999},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10121.53472928},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5683.2007204439997}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7760.6805421907993},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4147.8422380127995},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9484.2985914647998},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5643.2402752401003},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9280.7796027552013},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5664.0737627484004},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7829.0661111552008},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4628.3794175483999},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7119.8560425083997},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4165.2972463715996},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7981.2669108455993},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4571.4086382711002},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6431.2044132503997},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3789.1975645175999},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8944.5434396100009},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4839.1926581436001},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11414.086222100399},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6173.0235871176001},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9491.8958876003999},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4296.9558550031998},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9201.6168930503991},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4225.9790230032004},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7720.2408009600003},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4334.8839139080001},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7775.7258691307998},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4155.8834970528005},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9502.6854291048003},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5654.180603795101},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9298.7718861152007},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5675.0544803684006},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7844.2440145152013},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4637.3522751684004},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6843.2263647812006},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4028.1560130780003},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7996.7398799255998},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4580.2710488761004},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6443.6723369704005},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3796.5435331976005},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8961.8838751100011},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4848.5742111236004},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11436.2142633204},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6184.9909857976008},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9510.2974538203998},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4305.2861947632009},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9219.4557067704009},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4234.1717627632006},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7735.2077289600011},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4343.2877833080001}]
[null,10174,"Farmers Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":213.04182947039999},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":113.8642280064},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":260.35762098240002},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":154.9150523388},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":254.77073237760001},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":155.48696149920002},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":214.91911157760001},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":127.0556638992},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":195.45027637919998},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":114.3433930608},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":219.09724217279998},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":125.4917341668},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":176.5457998752},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":104.0189165088},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":245.54056668000001},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":132.8427901968},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":313.33306367519998},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":169.45836530880001},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":260.56617767519998},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":117.9576110016},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":252.59760227519999},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":116.00919500160001},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":211.93170048000002},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":118.99879070399999},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":212.44001639279998},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":113.54257764479999},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":259.62214747679997},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":154.47743919659999},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":254.0510410432},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":155.04773279439999},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":214.3119954432},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":126.69674959439999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":186.9632681992},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":110.052944748},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":218.47832340959997},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":125.13723774259999},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":176.04708292639998},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":103.72507776159999},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":244.84694926},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":132.46752807759998},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":312.44794202639997},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":168.9796693616},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":259.83011502639999},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":117.62439741119999},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":251.88404972639998},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":115.6814854112},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":211.33302336},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":118.66263592799999}]
[null,10203,"Idaho County L & P",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2647.3757283624},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1414.9399406784},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3235.3479511343999},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1925.0602125378002},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3165.9221800256005},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1932.1670724152002},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2670.7038752256003},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1578.8640268152001},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2428.7733496952001},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1420.8943109448001},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2722.6236393167997},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1559.4297700558002},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2193.8558577712001},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1292.5966489328},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3051.2230305800003},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1650.7780623608},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3893.6501330711999},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2105.7834717328001},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3237.9395920712},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1465.8065841696},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3138.9176621711999},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1441.5944881696},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2633.5806508800001},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1478.7448596239999},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2647.3757283624},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1414.9399406784},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3235.3479511343999},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1925.0602125378002},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3165.9221800256005},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1932.1670724152002},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2670.7038752256003},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1578.8640268152001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2329.8906991736003},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1371.4529856840002},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2722.6236393167997},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1559.4297700558002},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2193.8558577712001},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1292.5966489328},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3051.2230305800003},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1650.7780623608},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3893.6501330711999},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2105.7834717328001},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3237.9395920712},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1465.8065841696},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3138.9176621711999},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1441.5944881696},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2633.5806508800001},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1478.7448596239999}]
[null,10204,"Idaho Falls Power",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10335.236888163599},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5523.8624849375992},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12630.654248421599},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7515.3492975716999},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12359.619131318399},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7543.0941618828001},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10426.3089341184},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6163.8148134827998},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9481.8229418027986},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5547.1080811571992},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10629.001379815198},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6087.9443409986998},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8564.7155202167996},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5046.2397250391996},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11911.83876237},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6444.5640040811995},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15200.636635666799},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8220.884849239199},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12640.771899166799},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5722.4435947344},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12254.194696816799},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5627.9206507343997},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10281.381520319999},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5772.9540456359991},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10300.632636201601},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5505.3675891456005},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12588.3645218496},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7490.1865418952011},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12318.236879590402},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7517.838511356802},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10391.399756390401},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6143.1772409568002},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9065.3351232224013},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5336.1648790560012},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10593.4135509312},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6067.5607966072012},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8536.0392956608011},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5029.3439970752006},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11871.955760720002},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6422.9864322272006},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15149.742140860801},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8193.3598322752005},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12598.448296860801},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5703.2838132864008},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12213.1654252608},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5609.0773492864009},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10246.957585920001},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5753.6251460160001}]
[null,10242,"Lost River Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4058.6273953343998},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2169.2100386304},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4960.0333217664001},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2951.2630309968004},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4853.5983591936001},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2962.1583851712003},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4094.3912103936004},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2420.5180715711999},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3723.4934008512},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2178.3385389887999},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4173.9881390207993},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2390.7238848048},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3363.3471027072001},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1981.6485111168001},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4677.7558804800001},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2530.7677318848},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5969.2603995072004},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3228.3254679168003},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4964.0065035072003},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2247.1924536576003},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4812.1983891072005},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2210.0734776576001},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4037.4784972800003},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2267.0278093439997},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4058.6273953343998},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2169.2100386304},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4960.0333217664001},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2951.2630309968004},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4853.5983591936001},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2962.1583851712003},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4094.3912103936004},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2420.5180715711999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3571.8988122815999},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2102.5412447040003},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4173.9881390207993},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2390.7238848048},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3363.3471027072001},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1981.6485111168001},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4677.7558804800001},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2530.7677318848},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5969.2603995072004},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3228.3254679168003},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4964.0065035072003},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2247.1924536576003},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4812.1983891072005},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2210.0734776576001},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4037.4784972800003},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2267.0278093439997}]
[null,10278,"Northern Lights",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15272.210470255199},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8162.5212263231997},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18664.1111516112},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11105.3087096094},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18263.606993068799},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11146.3068417096},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15406.786142668801},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9108.1683129096},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14011.134643149599},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8196.8708635703988},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15706.301453726397},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8996.0557569234006},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12655.940009697599},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7456.7458876944002},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17601.929267340001},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9523.0267989383992},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22461.732081597598},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12147.8670520944},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18679.061838597598},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8455.9612835808002},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18107.823030897598},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8316.2862755808001},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15192.62927424},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8530.599750551999},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15308.9210679888},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8182.1418983807998},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18708.975035452801},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11132.0031112836},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18307.508164467203},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11173.099792702402},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15443.820226867203},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9130.0620855024008},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13473.0074120432},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7930.6708456080005},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15744.055498281599},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9017.6800387996009},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12686.3617435744},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7474.6700512736006},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17644.23992996},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9545.9177882095992},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22515.724502174402},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12177.067504873601},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18723.961660174402},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8476.287312595201},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18151.349736374399},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8336.2765605952009},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15229.148578560002},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8551.1051918880003}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9474.6441871955994},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5063.9024678495998},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11578.9271354136},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6889.5625042257006},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11330.460523126401},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6914.9971140188009},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9558.1328619264004},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5650.5673576188001},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8692.2921643387999},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5085.2124538212001},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9743.9475484391987},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5581.0144543926999},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7851.5502834327999},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4626.0503165432001},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10919.965851770001},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5907.9391736251991},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13934.912677882799},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7536.3496447431999},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11588.2023113828},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5245.9481604623998},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11233.8145520328},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5159.2959364624003},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9425.2732387199994},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5292.2527159559995},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9080.4566213675989},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4853.2214810015994},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11097.191989245599},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6602.9258960847001},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10859.0626990944},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6627.3023123748007},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9160.4717938944013},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5415.4784879747995},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7991.4880232963997},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4704.0619173659998},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9338.555758543198},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5348.8192965417002},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7524.8906819688},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4433.5859371271999},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10465.64644167},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5662.1424855491996},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13355.157997918799},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7222.8037993272001},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11106.081276418799},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5027.6932587503998},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10766.437632568799},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4944.6461547503995},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9033.1397251199996},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5072.0713376759995}]
[null,10352,"Skamania County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6562.1697981504003},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3507.2755428864002},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8019.6031050624006},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4771.7337025488005},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7847.5143102976008},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4789.3497971392007},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6619.994329497601},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3913.6015795392},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6020.3102080192002},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3522.0349094208},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6748.6901939328},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3865.4290094768003},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5438.0096097152},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3204.0176994688004},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7563.2043476800009},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4091.8581477568},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9651.3664585152001},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5219.7006082688004},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8026.0271225152001},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3633.3609897216002},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7780.5769921152005},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3573.3453737216005},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6527.9753164800004},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3665.4316775039997},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6570.5951812367994},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3511.7786479488},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8029.8997341407994},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4777.8602865396006},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7857.5899889792008},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4795.4989990064005},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6628.4939553792001},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3918.6263798063997},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5782.6202895152001},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3403.8471692880003},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6757.3550566175991},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3870.3919594156},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5444.9916469984},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3208.1314419296},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7572.9149915600001},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4097.1118174255998},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9663.7581615984},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5226.4023515296003},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8036.3319995983993},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3638.0259799872001},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7790.5667277983994},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3577.9333079871999},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6536.3567961600002},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3670.1378443679996}]
[null,10379,"Steilacoom, Town of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2032.9245761328},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1086.5349214848},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2484.4295019168003},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1478.2571943516002},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2431.1173276032005},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1483.7145648144003},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2050.8383020032002},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1212.4125216144},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1865.0594169743999},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1091.1072931056001},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2090.7075820895998},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1197.4889209476},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1684.6658530464001},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":992.58728804160012},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2343.0396447600001},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1267.6354386575999},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2989.9409296464},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1617.0349096416001},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2486.4196276463999},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1125.5955083712001},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2410.3805098463999},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1107.0029963712002},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2022.3313113600002},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1135.530833328},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2042.5535853744},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1091.6813272704001},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2496.1970780063998},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1485.2590046268001},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2442.6323889536002},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1490.7422240912001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2060.5521601536002},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1218.1551504911999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1797.6015078416001},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1058.1294461040002},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2100.6102823008},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1203.1608637348002},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1692.6453242272},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":997.2887079968001},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2354.1375234800003},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1273.6396325648},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3004.1028760272002},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1624.6940447968},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2498.1966300272002},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1130.9269258176},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2421.7973506272001},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1112.2463498176},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2031.9101452800001},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1140.909309744}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2109.6557435267996},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1127.5453425887999},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2578.2023738807998},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1534.0528699821},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2522.8779727392002},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1539.7162246764001},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2128.2456091392},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1258.1740954764},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1935.4546436363999},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1132.2902948435999},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2169.6197243975998},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1242.6872150331001},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1748.2522640184},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1030.0517283095999},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2431.47586581},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1315.4813588555999},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3102.7939398683998},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1678.0686429095999},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2580.2676153683997},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1168.0802411472},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2501.3584598183998},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1148.7859691471999},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2098.6626441600001},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1178.3905672679998},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2107.8503042939997},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1126.5803915039999},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2575.9959533639999},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1532.7400305555},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2520.718898736},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1538.3985385620001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2126.4242607360002},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1257.097352562},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1855.0675548659999},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1091.9559177900001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2167.7629681079998},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1241.6237257604998},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1746.7561131719999},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1029.170212068},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2429.3950135499999},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1314.3555724979999},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3100.1385749219999},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1676.6325550679999},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2578.0594274219998},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1167.0806003759999},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2499.2178021719997},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1147.8028403759999},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2096.8666128},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1177.3821029399999}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7362.2802848195997},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3934.9096986335999},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8997.4151307575994},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5353.5403751037002},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8804.343939382401},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5373.3043601708005},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7427.1552301824004},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4390.7781477708004},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6754.3529832907998},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3951.4686412691999},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7571.5426896071995},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4336.7320054506999},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6101.0537931447998},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3594.6763138711999},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8485.36870757},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4590.7691352331994},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10828.1356905948},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5856.1268700711998},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9004.6224140947998},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4076.3684581584002},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8729.2451057447997},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4009.0352741584002},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7323.9165475200007},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4112.3494521960001},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7362.2802848195997},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3934.9096986335999},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8997.4151307575994},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5353.5403751037002},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8804.343939382401},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5373.3043601708005},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7427.1552301824004},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4390.7781477708004},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6479.3630071243997},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3813.9736531860003},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7571.5426896071995},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4336.7320054506999},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6101.0537931447998},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3594.6763138711999},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8485.36870757},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4590.7691352331994},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10828.1356905948},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5856.1268700711998},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9004.6224140947998},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4076.3684581584002},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8729.2451057447997},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4009.0352741584002},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7323.9165475200007},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4112.3494521960001}]
[null,11680,"Weiser, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2696.4234941867999},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1441.1544451488001},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3295.2890418408001},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1960.7256836271001},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3224.5770237792003},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1967.9642118564002},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2720.1838401792002},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1608.1155426564001},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2473.7710828163999},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1447.2191316636001},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2773.0655185175997},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1588.3212286281},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2234.5012890983999},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1316.5445068296001},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3107.7528503100002},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1681.3619250756001},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3965.7875474484003},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2144.7971914295999},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3297.9286979484},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1492.9634917872002},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3197.0721948984001},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1468.3028197872002},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2682.3728361600001},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1506.141473868},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2696.4234941867999},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1441.1544451488001},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3295.2890418408001},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1960.7256836271001},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3224.5770237792003},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1967.9642118564002},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2720.1838401792002},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1608.1155426564001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2373.0564395652},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1396.8618100380002},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2773.0655185175997},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1588.3212286281},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2234.5012890983999},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1316.5445068296001},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3107.7528503100002},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1681.3619250756001},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3965.7875474484003},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2144.7971914295999},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3297.9286979484},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1492.9634917872002},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3197.0721948984001},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1468.3028197872002},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2682.3728361600001},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1506.141473868}]
[null,12026,"Jefferson County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19055.809289126399},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10184.7370497024},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23288.033081318401},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13856.582534620802},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22788.306412441601},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13907.737708787203},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19223.725279641603},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11364.662547187201},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17482.309466867198},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10227.596604172801},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19597.443717964798},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11224.7747758688},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15791.373466803201},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9304.1100913408009},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21962.701986880002},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11882.2997423488},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28026.491887603202},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15157.4284721408},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23306.687711603201},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10550.875126425601},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22593.9279052032},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10376.5964704256},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18956.51232768},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10644.004827264},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19138.257680757597},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10228.803149241599},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23388.792951585598},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13916.535535102201},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22886.904125254401},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13967.912041344802},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19306.900190054403},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11413.8338069448},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16843.1130085064},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9914.4297335160009},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19682.235588523199},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11273.340785984201},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15859.697688788799},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9344.3659997072009},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22057.727573420001},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11933.710652679199},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28147.753553488797},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15223.009816907201},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23407.528294488799},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10596.5253883104},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22691.6846043888},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10421.4926843104},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19038.53109312},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10690.058031576}]
[null,10298,"PNGC Aggregate",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":223806.45998943117},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":119617.58802433919},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":273513.03557706717},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":162742.63861333139},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":267643.85127601278},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":163343.44534195762},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":225778.5978736128},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":133475.56406915758},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":205326.03653059757},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":120120.96444972239},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":230167.84209015837},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":131832.6117064654},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":185466.3499383856},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":109274.8101799664},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":257947.30147154001},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":139555.10372293039},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":329165.23460728559},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":178020.7997163664},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":273732.13027428556},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":123917.8024930848},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":265360.91671558557},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":121870.93644508479},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":222640.23812544},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":125011.59118231198},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":223913.58271724402},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":119674.84178870401},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":273643.94986106403},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":162820.53375264304},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":267771.95633353607},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":163421.62805141203},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":225886.66454553604},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":133539.45081541201},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":197060.87360491601},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":115996.73905854001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":230278.00963000799},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":131895.71206997303},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":185555.12155527202},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":109327.11347696801},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":258070.76537230003},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":139621.900380148},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":329322.78626077203},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":178106.00759496802},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":273863.14942577202},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":123977.11451217602},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":265487.92906927201},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":121929.26875217601},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":222746.80265280002},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":125071.42673244}]

{"sheet":"Tier1 Before Block Adj","index":32,"n_rows":138,"n_cols":53,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Load Calculation (MWh) for Load Following, Block, and Slice (Block Only)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","NonSlice","Block"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D4-IF(TOCA!$E4=0,AboveHWM!D4,AboveHWM_PNGC!D4)-Existing!D4-NLSL!D4),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":239.12100000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E4-IF(TOCA!$E4=0,AboveHWM!E4,AboveHWM_PNGC!E4)-Existing!E4-NLSL!E4),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":154.149},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F4-IF(TOCA!$E4=0,AboveHWM!F4,AboveHWM_PNGC!F4)-Existing!F4-NLSL!F4),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":329.07400000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G4-IF(TOCA!$E4=0,AboveHWM!G4,AboveHWM_PNGC!G4)-Existing!G4-NLSL!G4),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":240.52600000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H4-IF(TOCA!$E4=0,AboveHWM!H4,AboveHWM_PNGC!H4)-Existing!H4-NLSL!H4),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":348.58699999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I4-IF(TOCA!$E4=0,AboveHWM!I4,AboveHWM_PNGC!I4)-Existing!I4-NLSL!I4),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":277.28300000000002},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J4-IF(TOCA!$E4=0,AboveHWM!J4,AboveHWM_PNGC!J4)-Existing!J4-NLSL!J4),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":365.15600000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K4-IF(TOCA!$E4=0,AboveHWM!K4,AboveHWM_PNGC!K4)-Existing!K4-NLSL!K4),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":263.91399999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L4-IF(TOCA!$E4=0,AboveHWM!L4,AboveHWM_PNGC!L4)-Existing!L4-NLSL!L4),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":339.197},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M4-IF(TOCA!$E4=0,AboveHWM!M4,AboveHWM_PNGC!M4)-Existing!M4-NLSL!M4),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":235.44300000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N4-IF(TOCA!$E4=0,AboveHWM!N4,AboveHWM_PNGC!N4)-Existing!N4-NLSL!N4),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":300.64999999999998},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O4-IF(TOCA!$E4=0,AboveHWM!O4,AboveHWM_PNGC!O4)-Existing!O4-NLSL!O4),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":226.16},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P4-IF(TOCA!$E4=0,AboveHWM!P4,AboveHWM_PNGC!P4)-Existing!P4-NLSL!P4),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":275.61900000000003},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q4-IF(TOCA!$E4=0,AboveHWM!Q4,AboveHWM_PNGC!Q4)-Existing!Q4-NLSL!Q4),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":190.46100000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R4-IF(TOCA!$E4=0,AboveHWM!R4,AboveHWM_PNGC!R4)-Existing!R4-NLSL!R4),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":192.77500000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S4-IF(TOCA!$E4=0,AboveHWM!S4,AboveHWM_PNGC!S4)-Existing!S4-NLSL!S4),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":156.67500000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T4-IF(TOCA!$E4=0,AboveHWM!T4,AboveHWM_PNGC!T4)-Existing!T4-NLSL!T4),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":188.58799999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U4-IF(TOCA!$E4=0,AboveHWM!U4,AboveHWM_PNGC!U4)-Existing!U4-NLSL!U4),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":124.08199999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V4-IF(TOCA!$E4=0,AboveHWM!V4,AboveHWM_PNGC!V4)-Existing!V4-NLSL!V4),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":179.334},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W4-IF(TOCA!$E4=0,AboveHWM!W4,AboveHWM_PNGC!W4)-Existing!W4-NLSL!W4),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":120.26600000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X4-IF(TOCA!$E4=0,AboveHWM!X4,AboveHWM_PNGC!X4)-Existing!X4-NLSL!X4),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":180.446},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y4-IF(TOCA!$E4=0,AboveHWM!Y4,AboveHWM_PNGC!Y4)-Existing!Y4-NLSL!Y4),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":119.744},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z4-IF(TOCA!$E4=0,AboveHWM!Z4,AboveHWM_PNGC!Z4)-Existing!Z4-NLSL!Z4),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":185.34800000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA4-IF(TOCA!$E4=0,AboveHWM!AA4,AboveHWM_PNGC!AA4)-Existing!AA4-NLSL!AA4),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":131.46199999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB4-IF(TOCA!$E4=0,AboveHWM!AB4,AboveHWM_PNGC!AB4)-Existing!AB4-NLSL!AB4),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":241.63800000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC4-IF(TOCA!$E4=0,AboveHWM!AC4,AboveHWM_PNGC!AC4)-Existing!AC4-NLSL!AC4),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":155.77199999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD4-IF(TOCA!$E4=0,AboveHWM!AD4,AboveHWM_PNGC!AD4)-Existing!AD4-NLSL!AD4),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":315.31900000000002},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE4-IF(TOCA!$E4=0,AboveHWM!AE4,AboveHWM_PNGC!AE4)-Existing!AE4-NLSL!AE4),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":258.291},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF4-IF(TOCA!$E4=0,AboveHWM!AF4,AboveHWM_PNGC!AF4)-Existing!AF4-NLSL!AF4),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":368.00400000000002},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG4-IF(TOCA!$E4=0,AboveHWM!AG4,AboveHWM_PNGC!AG4)-Existing!AG4-NLSL!AG4),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":262.01600000000002},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH4-IF(TOCA!$E4=0,AboveHWM!AH4,AboveHWM_PNGC!AH4)-Existing!AH4-NLSL!AH4),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":350.36700000000002},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI4-IF(TOCA!$E4=0,AboveHWM!AI4,AboveHWM_PNGC!AI4)-Existing!AI4-NLSL!AI4),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":282.84300000000002},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ4-IF(TOCA!$E4=0,AboveHWM!AJ4,AboveHWM_PNGC!AJ4)-Existing!AJ4-NLSL!AJ4),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":328.11599999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK4-IF(TOCA!$E4=0,AboveHWM!AK4,AboveHWM_PNGC!AK4)-Existing!AK4-NLSL!AK4),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":231.684},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL4-IF(TOCA!$E4=0,AboveHWM!AL4,AboveHWM_PNGC!AL4)-Existing!AL4-NLSL!AL4),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":317.44799999999998},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM4-IF(TOCA!$E4=0,AboveHWM!AM4,AboveHWM_PNGC!AM4)-Existing!AM4-NLSL!AM4),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":213.50200000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN4-IF(TOCA!$E4=0,AboveHWM!AN4,AboveHWM_PNGC!AN4)-Existing!AN4-NLSL!AN4),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":277.99599999999998},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO4-IF(TOCA!$E4=0,AboveHWM!AO4,AboveHWM_PNGC!AO4)-Existing!AO4-NLSL!AO4),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":192.10400000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP4-IF(TOCA!$E4=0,AboveHWM!AP4,AboveHWM_PNGC!AP4)-Existing!AP4-NLSL!AP4),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":195.059},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ4-IF(TOCA!$E4=0,AboveHWM!AQ4,AboveHWM_PNGC!AQ4)-Existing!AQ4-NLSL!AQ4),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":158.53100000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR4-IF(TOCA!$E4=0,AboveHWM!AR4,AboveHWM_PNGC!AR4)-Existing!AR4-NLSL!AR4),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":191.006},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS4-IF(TOCA!$E4=0,AboveHWM!AS4,AboveHWM_PNGC!AS4)-Existing!AS4-NLSL!AS4),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":125.67400000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT4-IF(TOCA!$E4=0,AboveHWM!AT4,AboveHWM_PNGC!AT4)-Existing!AT4-NLSL!AT4),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":181.81800000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU4-IF(TOCA!$E4=0,AboveHWM!AU4,AboveHWM_PNGC!AU4)-Existing!AU4-NLSL!AU4),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":121.932},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV4-IF(TOCA!$E4=0,AboveHWM!AV4,AboveHWM_PNGC!AV4)-Existing!AV4-NLSL!AV4),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":182.935},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW4-IF(TOCA!$E4=0,AboveHWM!AW4,AboveHWM_PNGC!AW4)-Existing!AW4-NLSL!AW4),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":121.395},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX4-IF(TOCA!$E4=0,AboveHWM!AX4,AboveHWM_PNGC!AX4)-Existing!AX4-NLSL!AX4),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":187.69399999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY4-IF(TOCA!$E4=0,AboveHWM!AY4,AboveHWM_PNGC!AY4)-Existing!AY4-NLSL!AY4),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":133.126},{"$f":"IF(Init!S5=0,1,0)","v":1},{"$f":"IF(AZ4=1,0,1)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D5-IF(TOCA!$E5=0,AboveHWM!D5,AboveHWM_PNGC!D5)-Existing!D5-NLSL!D5),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":178.256},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E5-IF(TOCA!$E5=0,AboveHWM!E5,AboveHWM_PNGC!E5)-Existing!E5-NLSL!E5),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":144.56800000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F5-IF(TOCA!$E5=0,AboveHWM!F5,AboveHWM_PNGC!F5)-Existing!F5-NLSL!F5),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":86.028000000000006},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G5-IF(TOCA!$E5=0,AboveHWM!G5,AboveHWM_PNGC!G5)-Existing!G5-NLSL!G5),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":70.260000000000005},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H5-IF(TOCA!$E5=0,AboveHWM!H5,AboveHWM_PNGC!H5)-Existing!H5-NLSL!H5),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":90.56},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I5-IF(TOCA!$E5=0,AboveHWM!I5,AboveHWM_PNGC!I5)-Existing!I5-NLSL!I5),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":72.869},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J5-IF(TOCA!$E5=0,AboveHWM!J5,AboveHWM_PNGC!J5)-Existing!J5-NLSL!J5),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":106.746},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K5-IF(TOCA!$E5=0,AboveHWM!K5,AboveHWM_PNGC!K5)-Existing!K5-NLSL!K5),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":66.778999999999996},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L5-IF(TOCA!$E5=0,AboveHWM!L5,AboveHWM_PNGC!L5)-Existing!L5-NLSL!L5),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":91.007000000000005},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M5-IF(TOCA!$E5=0,AboveHWM!M5,AboveHWM_PNGC!M5)-Existing!M5-NLSL!M5),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":54.8},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N5-IF(TOCA!$E5=0,AboveHWM!N5,AboveHWM_PNGC!N5)-Existing!N5-NLSL!N5),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":111.991},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O5-IF(TOCA!$E5=0,AboveHWM!O5,AboveHWM_PNGC!O5)-Existing!O5-NLSL!O5),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":65.138000000000005},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P5-IF(TOCA!$E5=0,AboveHWM!P5,AboveHWM_PNGC!P5)-Existing!P5-NLSL!P5),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":182.541},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q5-IF(TOCA!$E5=0,AboveHWM!Q5,AboveHWM_PNGC!Q5)-Existing!Q5-NLSL!Q5),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":114.54300000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R5-IF(TOCA!$E5=0,AboveHWM!R5,AboveHWM_PNGC!R5)-Existing!R5-NLSL!R5),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":308.81299999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S5-IF(TOCA!$E5=0,AboveHWM!S5,AboveHWM_PNGC!S5)-Existing!S5-NLSL!S5),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":297.99299999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T5-IF(TOCA!$E5=0,AboveHWM!T5,AboveHWM_PNGC!T5)-Existing!T5-NLSL!T5),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":402.13499999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U5-IF(TOCA!$E5=0,AboveHWM!U5,AboveHWM_PNGC!U5)-Existing!U5-NLSL!U5),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":357.26299999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V5-IF(TOCA!$E5=0,AboveHWM!V5,AboveHWM_PNGC!V5)-Existing!V5-NLSL!V5),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":559.14400000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W5-IF(TOCA!$E5=0,AboveHWM!W5,AboveHWM_PNGC!W5)-Existing!W5-NLSL!W5),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":494.95499999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X5-IF(TOCA!$E5=0,AboveHWM!X5,AboveHWM_PNGC!X5)-Existing!X5-NLSL!X5),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":520.75699999999995},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y5-IF(TOCA!$E5=0,AboveHWM!Y5,AboveHWM_PNGC!Y5)-Existing!Y5-NLSL!Y5),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":441.09399999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z5-IF(TOCA!$E5=0,AboveHWM!Z5,AboveHWM_PNGC!Z5)-Existing!Z5-NLSL!Z5),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":300.22199999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA5-IF(TOCA!$E5=0,AboveHWM!AA5,AboveHWM_PNGC!AA5)-Existing!AA5-NLSL!AA5),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":326.64600000000002},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB5-IF(TOCA!$E5=0,AboveHWM!AB5,AboveHWM_PNGC!AB5)-Existing!AB5-NLSL!AB5),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":179.43299999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC5-IF(TOCA!$E5=0,AboveHWM!AC5,AboveHWM_PNGC!AC5)-Existing!AC5-NLSL!AC5),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":145.52199999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD5-IF(TOCA!$E5=0,AboveHWM!AD5,AboveHWM_PNGC!AD5)-Existing!AD5-NLSL!AD5),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":86.587000000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE5-IF(TOCA!$E5=0,AboveHWM!AE5,AboveHWM_PNGC!AE5)-Existing!AE5-NLSL!AE5),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":70.716999999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF5-IF(TOCA!$E5=0,AboveHWM!AF5,AboveHWM_PNGC!AF5)-Existing!AF5-NLSL!AF5),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":91.14},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG5-IF(TOCA!$E5=0,AboveHWM!AG5,AboveHWM_PNGC!AG5)-Existing!AG5-NLSL!AG5),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":73.335999999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH5-IF(TOCA!$E5=0,AboveHWM!AH5,AboveHWM_PNGC!AH5)-Existing!AH5-NLSL!AH5),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":107.56399999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI5-IF(TOCA!$E5=0,AboveHWM!AI5,AboveHWM_PNGC!AI5)-Existing!AI5-NLSL!AI5),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":67.290999999999997},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ5-IF(TOCA!$E5=0,AboveHWM!AJ5,AboveHWM_PNGC!AJ5)-Existing!AJ5-NLSL!AJ5),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":91.622},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK5-IF(TOCA!$E5=0,AboveHWM!AK5,AboveHWM_PNGC!AK5)-Existing!AK5-NLSL!AK5),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":55.170999999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL5-IF(TOCA!$E5=0,AboveHWM!AL5,AboveHWM_PNGC!AL5)-Existing!AL5-NLSL!AL5),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":112.74299999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM5-IF(TOCA!$E5=0,AboveHWM!AM5,AboveHWM_PNGC!AM5)-Existing!AM5-NLSL!AM5),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":65.575000000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN5-IF(TOCA!$E5=0,AboveHWM!AN5,AboveHWM_PNGC!AN5)-Existing!AN5-NLSL!AN5),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":183.786},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO5-IF(TOCA!$E5=0,AboveHWM!AO5,AboveHWM_PNGC!AO5)-Existing!AO5-NLSL!AO5),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":115.324},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP5-IF(TOCA!$E5=0,AboveHWM!AP5,AboveHWM_PNGC!AP5)-Existing!AP5-NLSL!AP5),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":310.78800000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ5-IF(TOCA!$E5=0,AboveHWM!AQ5,AboveHWM_PNGC!AQ5)-Existing!AQ5-NLSL!AQ5),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":299.899},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR5-IF(TOCA!$E5=0,AboveHWM!AR5,AboveHWM_PNGC!AR5)-Existing!AR5-NLSL!AR5),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":404.69299999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS5-IF(TOCA!$E5=0,AboveHWM!AS5,AboveHWM_PNGC!AS5)-Existing!AS5-NLSL!AS5),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":359.53500000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT5-IF(TOCA!$E5=0,AboveHWM!AT5,AboveHWM_PNGC!AT5)-Existing!AT5-NLSL!AT5),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":562.80899999999997},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU5-IF(TOCA!$E5=0,AboveHWM!AU5,AboveHWM_PNGC!AU5)-Existing!AU5-NLSL!AU5),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":498.19900000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV5-IF(TOCA!$E5=0,AboveHWM!AV5,AboveHWM_PNGC!AV5)-Existing!AV5-NLSL!AV5),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":524.12199999999996},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW5-IF(TOCA!$E5=0,AboveHWM!AW5,AboveHWM_PNGC!AW5)-Existing!AW5-NLSL!AW5),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":443.94400000000002},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX5-IF(TOCA!$E5=0,AboveHWM!AX5,AboveHWM_PNGC!AX5)-Existing!AX5-NLSL!AX5),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":302.38600000000002},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY5-IF(TOCA!$E5=0,AboveHWM!AY5,AboveHWM_PNGC!AY5)-Existing!AY5-NLSL!AY5),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":329},{"$f":"IF(Init!S6=0,1,0)","v":1},{"$f":"IF(AZ5=1,0,1)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D6-IF(TOCA!$E6=0,AboveHWM!D6,AboveHWM_PNGC!D6)-Existing!D6-NLSL!D6),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34385.766894118278},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E6-IF(TOCA!$E6=0,AboveHWM!E6,AboveHWM_PNGC!E6)-Existing!E6-NLSL!E6),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24834.164979085424},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F6-IF(TOCA!$E6=0,AboveHWM!F6,AboveHWM_PNGC!F6)-Existing!F6-NLSL!F6),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34876.13612931659},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G6-IF(TOCA!$E6=0,AboveHWM!G6,AboveHWM_PNGC!G6)-Existing!G6-NLSL!G6),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":27988.099243776571},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H6-IF(TOCA!$E6=0,AboveHWM!H6,AboveHWM_PNGC!H6)-Existing!H6-NLSL!H6),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":39675.884877828779},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I6-IF(TOCA!$E6=0,AboveHWM!I6,AboveHWM_PNGC!I6)-Existing!I6-NLSL!I6),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34121.260994932753},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J6-IF(TOCA!$E6=0,AboveHWM!J6,AboveHWM_PNGC!J6)-Existing!J6-NLSL!J6),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":44828.851654554193},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K6-IF(TOCA!$E6=0,AboveHWM!K6,AboveHWM_PNGC!K6)-Existing!K6-NLSL!K6),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":35345.825343013879},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L6-IF(TOCA!$E6=0,AboveHWM!L6,AboveHWM_PNGC!L6)-Existing!L6-NLSL!L6),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34558.050429986244},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M6-IF(TOCA!$E6=0,AboveHWM!M6,AboveHWM_PNGC!M6)-Existing!M6-NLSL!M6),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25572.957318189819},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N6-IF(TOCA!$E6=0,AboveHWM!N6,AboveHWM_PNGC!N6)-Existing!N6-NLSL!N6),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":33156.785544081744},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O6-IF(TOCA!$E6=0,AboveHWM!O6,AboveHWM_PNGC!O6)-Existing!O6-NLSL!O6),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26063.146329121952},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P6-IF(TOCA!$E6=0,AboveHWM!P6,AboveHWM_PNGC!P6)-Existing!P6-NLSL!P6),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":36847.957609993413},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q6-IF(TOCA!$E6=0,AboveHWM!Q6,AboveHWM_PNGC!Q6)-Existing!Q6-NLSL!Q6),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26927.353638072113},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R6-IF(TOCA!$E6=0,AboveHWM!R6,AboveHWM_PNGC!R6)-Existing!R6-NLSL!R6),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43104.665052455952},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S6-IF(TOCA!$E6=0,AboveHWM!S6,AboveHWM_PNGC!S6)-Existing!S6-NLSL!S6),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":37070.011945112121},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T6-IF(TOCA!$E6=0,AboveHWM!T6,AboveHWM_PNGC!T6)-Existing!T6-NLSL!T6),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":54219.137626133161},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U6-IF(TOCA!$E6=0,AboveHWM!U6,AboveHWM_PNGC!U6)-Existing!U6-NLSL!U6),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":39621.677496020391},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V6-IF(TOCA!$E6=0,AboveHWM!V6,AboveHWM_PNGC!V6)-Existing!V6-NLSL!V6),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":63677.346100219031},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W6-IF(TOCA!$E6=0,AboveHWM!W6,AboveHWM_PNGC!W6)-Existing!W6-NLSL!W6),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":50207.138271326548},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X6-IF(TOCA!$E6=0,AboveHWM!X6,AboveHWM_PNGC!X6)-Existing!X6-NLSL!X6),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":55017.227030589238},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y6-IF(TOCA!$E6=0,AboveHWM!Y6,AboveHWM_PNGC!Y6)-Existing!Y6-NLSL!Y6),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43378.967466426133},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z6-IF(TOCA!$E6=0,AboveHWM!Z6,AboveHWM_PNGC!Z6)-Existing!Z6-NLSL!Z6),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":36443.034998894589},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA6-IF(TOCA!$E6=0,AboveHWM!AA6,AboveHWM_PNGC!AA6)-Existing!AA6-NLSL!AA6),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":29154.427999115662},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB6-IF(TOCA!$E6=0,AboveHWM!AB6,AboveHWM_PNGC!AB6)-Existing!AB6-NLSL!AB6),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34559.566725040058},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC6-IF(TOCA!$E6=0,AboveHWM!AC6,AboveHWM_PNGC!AC6)-Existing!AC6-NLSL!AC6),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24959.687079195603},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD6-IF(TOCA!$E6=0,AboveHWM!AD6,AboveHWM_PNGC!AD6)-Existing!AD6-NLSL!AD6),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":33650.317908823818},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE6-IF(TOCA!$E6=0,AboveHWM!AE6,AboveHWM_PNGC!AE6)-Existing!AE6-NLSL!AE6),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":29531.659206441735},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF6-IF(TOCA!$E6=0,AboveHWM!AF6,AboveHWM_PNGC!AF6)-Existing!AF6-NLSL!AF6),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":41471.48007004807},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG6-IF(TOCA!$E6=0,AboveHWM!AG6,AboveHWM_PNGC!AG6)-Existing!AG6-NLSL!AG6),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":32698.666978307134},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH6-IF(TOCA!$E6=0,AboveHWM!AH6,AboveHWM_PNGC!AH6)-Existing!AH6-NLSL!AH6),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43322.533786374996},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI6-IF(TOCA!$E6=0,AboveHWM!AI6,AboveHWM_PNGC!AI6)-Existing!AI6-NLSL!AI6),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":37257.379056282502},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ6-IF(TOCA!$E6=0,AboveHWM!AJ6,AboveHWM_PNGC!AJ6)-Existing!AJ6-NLSL!AJ6),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34534.248361138933},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK6-IF(TOCA!$E6=0,AboveHWM!AK6,AboveHWM_PNGC!AK6)-Existing!AK6-NLSL!AK6),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25900.686270854199},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL6-IF(TOCA!$E6=0,AboveHWM!AL6,AboveHWM_PNGC!AL6)-Existing!AL6-NLSL!AL6),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34606.08027379516},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM6-IF(TOCA!$E6=0,AboveHWM!AM6,AboveHWM_PNGC!AM6)-Existing!AM6-NLSL!AM6),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24913.173530440501},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN6-IF(TOCA!$E6=0,AboveHWM!AN6,AboveHWM_PNGC!AN6)-Existing!AN6-NLSL!AN6),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":37034.202367079968},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO6-IF(TOCA!$E6=0,AboveHWM!AO6,AboveHWM_PNGC!AO6)-Existing!AO6-NLSL!AO6),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":27063.455575943055},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP6-IF(TOCA!$E6=0,AboveHWM!AP6,AboveHWM_PNGC!AP6)-Existing!AP6-NLSL!AP6),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43322.533786374996},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ6-IF(TOCA!$E6=0,AboveHWM!AQ6,AboveHWM_PNGC!AQ6)-Existing!AQ6-NLSL!AQ6),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":37257.379056282502},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR6-IF(TOCA!$E6=0,AboveHWM!AR6,AboveHWM_PNGC!AR6)-Existing!AR6-NLSL!AR6),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":54493.183482989087},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS6-IF(TOCA!$E6=0,AboveHWM!AS6,AboveHWM_PNGC!AS6)-Existing!AS6-NLSL!AS6),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":39821.941776030493},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT6-IF(TOCA!$E6=0,AboveHWM!AT6,AboveHWM_PNGC!AT6)-Existing!AT6-NLSL!AT6),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":63999.197638963073},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU6-IF(TOCA!$E6=0,AboveHWM!AU6,AboveHWM_PNGC!AU6)-Existing!AU6-NLSL!AU6),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":50460.905830720883},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV6-IF(TOCA!$E6=0,AboveHWM!AV6,AboveHWM_PNGC!AV6)-Existing!AV6-NLSL!AV6),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":55295.306760064093},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW6-IF(TOCA!$E6=0,AboveHWM!AW6,AboveHWM_PNGC!AW6)-Existing!AW6-NLSL!AW6),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43598.222637742845},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX6-IF(TOCA!$E6=0,AboveHWM!AX6,AboveHWM_PNGC!AX6)-Existing!AX6-NLSL!AX6),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":36627.233110298868},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY6-IF(TOCA!$E6=0,AboveHWM!AY6,AboveHWM_PNGC!AY6)-Existing!AY6-NLSL!AY6),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":29301.78648823909},{"$f":"IF(Init!S7=0,1,0)","v":0},1]
[null,10025,"Benton REA",{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D7-IF(TOCA!$E7=0,AboveHWM!D7,AboveHWM_PNGC!D7)-Existing!D7-NLSL!D7),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24535.419000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E7-IF(TOCA!$E7=0,AboveHWM!E7,AboveHWM_PNGC!E7)-Existing!E7-NLSL!E7),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15552.743000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F7-IF(TOCA!$E7=0,AboveHWM!F7,AboveHWM_PNGC!F7)-Existing!F7-NLSL!F7),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20860.442999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G7-IF(TOCA!$E7=0,AboveHWM!G7,AboveHWM_PNGC!G7)-Existing!G7-NLSL!G7),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15558.460999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H7-IF(TOCA!$E7=0,AboveHWM!H7,AboveHWM_PNGC!H7)-Existing!H7-NLSL!H7),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25004.803},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I7-IF(TOCA!$E7=0,AboveHWM!I7,AboveHWM_PNGC!I7)-Existing!I7-NLSL!I7),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20323.822},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J7-IF(TOCA!$E7=0,AboveHWM!J7,AboveHWM_PNGC!J7)-Existing!J7-NLSL!J7),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25424.458000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K7-IF(TOCA!$E7=0,AboveHWM!K7,AboveHWM_PNGC!K7)-Existing!K7-NLSL!K7),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18364.45},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L7-IF(TOCA!$E7=0,AboveHWM!L7,AboveHWM_PNGC!L7)-Existing!L7-NLSL!L7),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20787.412},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M7-IF(TOCA!$E7=0,AboveHWM!M7,AboveHWM_PNGC!M7)-Existing!M7-NLSL!M7),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14183.475},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N7-IF(TOCA!$E7=0,AboveHWM!N7,AboveHWM_PNGC!N7)-Existing!N7-NLSL!N7),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18039.221000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O7-IF(TOCA!$E7=0,AboveHWM!O7,AboveHWM_PNGC!O7)-Existing!O7-NLSL!O7),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12968.262000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P7-IF(TOCA!$E7=0,AboveHWM!P7,AboveHWM_PNGC!P7)-Existing!P7-NLSL!P7),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22600.978999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q7-IF(TOCA!$E7=0,AboveHWM!Q7,AboveHWM_PNGC!Q7)-Existing!Q7-NLSL!Q7),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14736.309000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R7-IF(TOCA!$E7=0,AboveHWM!R7,AboveHWM_PNGC!R7)-Existing!R7-NLSL!R7),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":27255.365000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S7-IF(TOCA!$E7=0,AboveHWM!S7,AboveHWM_PNGC!S7)-Existing!S7-NLSL!S7),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18215.120999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T7-IF(TOCA!$E7=0,AboveHWM!T7,AboveHWM_PNGC!T7)-Existing!T7-NLSL!T7),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":29136.726999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U7-IF(TOCA!$E7=0,AboveHWM!U7,AboveHWM_PNGC!U7)-Existing!U7-NLSL!U7),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20520.41},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V7-IF(TOCA!$E7=0,AboveHWM!V7,AboveHWM_PNGC!V7)-Existing!V7-NLSL!V7),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":38957.262000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W7-IF(TOCA!$E7=0,AboveHWM!W7,AboveHWM_PNGC!W7)-Existing!W7-NLSL!W7),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26014.554},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X7-IF(TOCA!$E7=0,AboveHWM!X7,AboveHWM_PNGC!X7)-Existing!X7-NLSL!X7),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":38221.938000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y7-IF(TOCA!$E7=0,AboveHWM!Y7,AboveHWM_PNGC!Y7)-Existing!Y7-NLSL!Y7),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24138.958000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z7-IF(TOCA!$E7=0,AboveHWM!Z7,AboveHWM_PNGC!Z7)-Existing!Z7-NLSL!Z7),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26256.942999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA7-IF(TOCA!$E7=0,AboveHWM!AA7,AboveHWM_PNGC!AA7)-Existing!AA7-NLSL!AA7),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20243.46},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB7-IF(TOCA!$E7=0,AboveHWM!AB7,AboveHWM_PNGC!AB7)-Existing!AB7-NLSL!AB7),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24855.124},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC7-IF(TOCA!$E7=0,AboveHWM!AC7,AboveHWM_PNGC!AC7)-Existing!AC7-NLSL!AC7),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15761.478999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD7-IF(TOCA!$E7=0,AboveHWM!AD7,AboveHWM_PNGC!AD7)-Existing!AD7-NLSL!AD7),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21282.010000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE7-IF(TOCA!$E7=0,AboveHWM!AE7,AboveHWM_PNGC!AE7)-Existing!AE7-NLSL!AE7),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15650.877},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF7-IF(TOCA!$E7=0,AboveHWM!AF7,AboveHWM_PNGC!AF7)-Existing!AF7-NLSL!AF7),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25126.004000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG7-IF(TOCA!$E7=0,AboveHWM!AG7,AboveHWM_PNGC!AG7)-Existing!AG7-NLSL!AG7),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20760.172000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH7-IF(TOCA!$E7=0,AboveHWM!AH7,AboveHWM_PNGC!AH7)-Existing!AH7-NLSL!AH7),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25868.974000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI7-IF(TOCA!$E7=0,AboveHWM!AI7,AboveHWM_PNGC!AI7)-Existing!AI7-NLSL!AI7),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18469.698},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ7-IF(TOCA!$E7=0,AboveHWM!AJ7,AboveHWM_PNGC!AJ7)-Existing!AJ7-NLSL!AJ7),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20520.358},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK7-IF(TOCA!$E7=0,AboveHWM!AK7,AboveHWM_PNGC!AK7)-Existing!AK7-NLSL!AK7),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13983.688999999998},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL7-IF(TOCA!$E7=0,AboveHWM!AL7,AboveHWM_PNGC!AL7)-Existing!AL7-NLSL!AL7),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18158.654000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM7-IF(TOCA!$E7=0,AboveHWM!AM7,AboveHWM_PNGC!AM7)-Existing!AM7-NLSL!AM7),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13260.406999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN7-IF(TOCA!$E7=0,AboveHWM!AN7,AboveHWM_PNGC!AN7)-Existing!AN7-NLSL!AN7),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22841.665000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO7-IF(TOCA!$E7=0,AboveHWM!AO7,AboveHWM_PNGC!AO7)-Existing!AO7-NLSL!AO7),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14905.827000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP7-IF(TOCA!$E7=0,AboveHWM!AP7,AboveHWM_PNGC!AP7)-Existing!AP7-NLSL!AP7),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":27518.726000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ7-IF(TOCA!$E7=0,AboveHWM!AQ7,AboveHWM_PNGC!AQ7)-Existing!AQ7-NLSL!AQ7),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18359.444},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR7-IF(TOCA!$E7=0,AboveHWM!AR7,AboveHWM_PNGC!AR7)-Existing!AR7-NLSL!AR7),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":29373.573},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS7-IF(TOCA!$E7=0,AboveHWM!AS7,AboveHWM_PNGC!AS7)-Existing!AS7-NLSL!AS7),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20683.254000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT7-IF(TOCA!$E7=0,AboveHWM!AT7,AboveHWM_PNGC!AT7)-Existing!AT7-NLSL!AT7),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":39220.885000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU7-IF(TOCA!$E7=0,AboveHWM!AU7,AboveHWM_PNGC!AU7)-Existing!AU7-NLSL!AU7),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26183.099000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV7-IF(TOCA!$E7=0,AboveHWM!AV7,AboveHWM_PNGC!AV7)-Existing!AV7-NLSL!AV7),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":38480.448000000004},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW7-IF(TOCA!$E7=0,AboveHWM!AW7,AboveHWM_PNGC!AW7)-Existing!AW7-NLSL!AW7),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24262.425999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX7-IF(TOCA!$E7=0,AboveHWM!AX7,AboveHWM_PNGC!AX7)-Existing!AX7-NLSL!AX7),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26409.656000000003},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY7-IF(TOCA!$E7=0,AboveHWM!AY7,AboveHWM_PNGC!AY7)-Existing!AY7-NLSL!AY7),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20365.38},{"$f":"IF(Init!S8=0,1,0)","v":1},0]
[null,10027,"Big Bend Elec Coop",{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D8-IF(TOCA!$E8=0,AboveHWM!D8,AboveHWM_PNGC!D8)-Existing!D8-NLSL!D8),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21917.411},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E8-IF(TOCA!$E8=0,AboveHWM!E8,AboveHWM_PNGC!E8)-Existing!E8-NLSL!E8),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14770.706},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F8-IF(TOCA!$E8=0,AboveHWM!F8,AboveHWM_PNGC!F8)-Existing!F8-NLSL!F8),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13893.982},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G8-IF(TOCA!$E8=0,AboveHWM!G8,AboveHWM_PNGC!G8)-Existing!G8-NLSL!G8),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10260.324999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H8-IF(TOCA!$E8=0,AboveHWM!H8,AboveHWM_PNGC!H8)-Existing!H8-NLSL!H8),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16524.892},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I8-IF(TOCA!$E8=0,AboveHWM!I8,AboveHWM_PNGC!I8)-Existing!I8-NLSL!I8),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12118.918},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J8-IF(TOCA!$E8=0,AboveHWM!J8,AboveHWM_PNGC!J8)-Existing!J8-NLSL!J8),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15952.115},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K8-IF(TOCA!$E8=0,AboveHWM!K8,AboveHWM_PNGC!K8)-Existing!K8-NLSL!K8),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11651.276},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L8-IF(TOCA!$E8=0,AboveHWM!L8,AboveHWM_PNGC!L8)-Existing!L8-NLSL!L8),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13501.737999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M8-IF(TOCA!$E8=0,AboveHWM!M8,AboveHWM_PNGC!M8)-Existing!M8-NLSL!M8),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9326.6589999999997},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N8-IF(TOCA!$E8=0,AboveHWM!N8,AboveHWM_PNGC!N8)-Existing!N8-NLSL!N8),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13885.349},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O8-IF(TOCA!$E8=0,AboveHWM!O8,AboveHWM_PNGC!O8)-Existing!O8-NLSL!O8),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8958.7879999999986},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P8-IF(TOCA!$E8=0,AboveHWM!P8,AboveHWM_PNGC!P8)-Existing!P8-NLSL!P8),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":23995.135999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q8-IF(TOCA!$E8=0,AboveHWM!Q8,AboveHWM_PNGC!Q8)-Existing!Q8-NLSL!Q8),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16252.009000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R8-IF(TOCA!$E8=0,AboveHWM!R8,AboveHWM_PNGC!R8)-Existing!R8-NLSL!R8),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":33685.861000000004},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S8-IF(TOCA!$E8=0,AboveHWM!S8,AboveHWM_PNGC!S8)-Existing!S8-NLSL!S8),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24896.440999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T8-IF(TOCA!$E8=0,AboveHWM!T8,AboveHWM_PNGC!T8)-Existing!T8-NLSL!T8),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":42426.222000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U8-IF(TOCA!$E8=0,AboveHWM!U8,AboveHWM_PNGC!U8)-Existing!U8-NLSL!U8),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":29012.547999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V8-IF(TOCA!$E8=0,AboveHWM!V8,AboveHWM_PNGC!V8)-Existing!V8-NLSL!V8),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43927.237999999998},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W8-IF(TOCA!$E8=0,AboveHWM!W8,AboveHWM_PNGC!W8)-Existing!W8-NLSL!W8),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":33255.272000000004},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X8-IF(TOCA!$E8=0,AboveHWM!X8,AboveHWM_PNGC!X8)-Existing!X8-NLSL!X8),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":42034.854999999996},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y8-IF(TOCA!$E8=0,AboveHWM!Y8,AboveHWM_PNGC!Y8)-Existing!Y8-NLSL!Y8),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":28851.326000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z8-IF(TOCA!$E8=0,AboveHWM!Z8,AboveHWM_PNGC!Z8)-Existing!Z8-NLSL!Z8),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":30754.33},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA8-IF(TOCA!$E8=0,AboveHWM!AA8,AboveHWM_PNGC!AA8)-Existing!AA8-NLSL!AA8),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22825.579000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB8-IF(TOCA!$E8=0,AboveHWM!AB8,AboveHWM_PNGC!AB8)-Existing!AB8-NLSL!AB8),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21863.829000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC8-IF(TOCA!$E8=0,AboveHWM!AC8,AboveHWM_PNGC!AC8)-Existing!AC8-NLSL!AC8),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14723.393},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD8-IF(TOCA!$E8=0,AboveHWM!AD8,AboveHWM_PNGC!AD8)-Existing!AD8-NLSL!AD8),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13929.954},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE8-IF(TOCA!$E8=0,AboveHWM!AE8,AboveHWM_PNGC!AE8)-Existing!AE8-NLSL!AE8),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10137.236999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF8-IF(TOCA!$E8=0,AboveHWM!AF8,AboveHWM_PNGC!AF8)-Existing!AF8-NLSL!AF8),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16404.127},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG8-IF(TOCA!$E8=0,AboveHWM!AG8,AboveHWM_PNGC!AG8)-Existing!AG8-NLSL!AG8),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12139.544},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH8-IF(TOCA!$E8=0,AboveHWM!AH8,AboveHWM_PNGC!AH8)-Existing!AH8-NLSL!AH8),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15980.573000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI8-IF(TOCA!$E8=0,AboveHWM!AI8,AboveHWM_PNGC!AI8)-Existing!AI8-NLSL!AI8),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11523.66},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ8-IF(TOCA!$E8=0,AboveHWM!AJ8,AboveHWM_PNGC!AJ8)-Existing!AJ8-NLSL!AJ8),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13276.581},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK8-IF(TOCA!$E8=0,AboveHWM!AK8,AboveHWM_PNGC!AK8)-Existing!AK8-NLSL!AK8),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9144.4860000000008},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL8-IF(TOCA!$E8=0,AboveHWM!AL8,AboveHWM_PNGC!AL8)-Existing!AL8-NLSL!AL8),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13764.787},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM8-IF(TOCA!$E8=0,AboveHWM!AM8,AboveHWM_PNGC!AM8)-Existing!AM8-NLSL!AM8),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8979.6590000000015},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN8-IF(TOCA!$E8=0,AboveHWM!AN8,AboveHWM_PNGC!AN8)-Existing!AN8-NLSL!AN8),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":23950.442000000003},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO8-IF(TOCA!$E8=0,AboveHWM!AO8,AboveHWM_PNGC!AO8)-Existing!AO8-NLSL!AO8),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16209.648999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP8-IF(TOCA!$E8=0,AboveHWM!AP8,AboveHWM_PNGC!AP8)-Existing!AP8-NLSL!AP8),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":33642.814999999995},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ8-IF(TOCA!$E8=0,AboveHWM!AQ8,AboveHWM_PNGC!AQ8)-Existing!AQ8-NLSL!AQ8),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24838.22},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR8-IF(TOCA!$E8=0,AboveHWM!AR8,AboveHWM_PNGC!AR8)-Existing!AR8-NLSL!AR8),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":42380.773999999998},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS8-IF(TOCA!$E8=0,AboveHWM!AS8,AboveHWM_PNGC!AS8)-Existing!AS8-NLSL!AS8),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":28970.578000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT8-IF(TOCA!$E8=0,AboveHWM!AT8,AboveHWM_PNGC!AT8)-Existing!AT8-NLSL!AT8),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43873.726999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU8-IF(TOCA!$E8=0,AboveHWM!AU8,AboveHWM_PNGC!AU8)-Existing!AU8-NLSL!AU8),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":33207.605000000003},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV8-IF(TOCA!$E8=0,AboveHWM!AV8,AboveHWM_PNGC!AV8)-Existing!AV8-NLSL!AV8),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":41988.836000000003},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW8-IF(TOCA!$E8=0,AboveHWM!AW8,AboveHWM_PNGC!AW8)-Existing!AW8-NLSL!AW8),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":28796.120000000003},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX8-IF(TOCA!$E8=0,AboveHWM!AX8,AboveHWM_PNGC!AX8)-Existing!AX8-NLSL!AX8),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":30711.454999999998},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY8-IF(TOCA!$E8=0,AboveHWM!AY8,AboveHWM_PNGC!AY8)-Existing!AY8-NLSL!AY8),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22780.965},{"$f":"IF(Init!S9=0,1,0)","v":1},0]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D9-IF(TOCA!$E9=0,AboveHWM!D9,AboveHWM_PNGC!D9)-Existing!D9-NLSL!D9),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8262.9639999999999},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E9-IF(TOCA!$E9=0,AboveHWM!E9,AboveHWM_PNGC!E9)-Existing!E9-NLSL!E9),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4031.1099999999997},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F9-IF(TOCA!$E9=0,AboveHWM!F9,AboveHWM_PNGC!F9)-Existing!F9-NLSL!F9),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8634.7079999999987},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G9-IF(TOCA!$E9=0,AboveHWM!G9,AboveHWM_PNGC!G9)-Existing!G9-NLSL!G9),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4863.9839999999995},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H9-IF(TOCA!$E9=0,AboveHWM!H9,AboveHWM_PNGC!H9)-Existing!H9-NLSL!H9),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9663.7710000000006},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I9-IF(TOCA!$E9=0,AboveHWM!I9,AboveHWM_PNGC!I9)-Existing!I9-NLSL!I9),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5932.973},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J9-IF(TOCA!$E9=0,AboveHWM!J9,AboveHWM_PNGC!J9)-Existing!J9-NLSL!J9),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9729.8670000000002},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K9-IF(TOCA!$E9=0,AboveHWM!K9,AboveHWM_PNGC!K9)-Existing!K9-NLSL!K9),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5480.2139999999999},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L9-IF(TOCA!$E9=0,AboveHWM!L9,AboveHWM_PNGC!L9)-Existing!L9-NLSL!L9),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9399.1150000000016},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M9-IF(TOCA!$E9=0,AboveHWM!M9,AboveHWM_PNGC!M9)-Existing!M9-NLSL!M9),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5048.4779999999992},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N9-IF(TOCA!$E9=0,AboveHWM!N9,AboveHWM_PNGC!N9)-Existing!N9-NLSL!N9),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8860.7240000000002},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O9-IF(TOCA!$E9=0,AboveHWM!O9,AboveHWM_PNGC!O9)-Existing!O9-NLSL!O9),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4956.5159999999996},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P9-IF(TOCA!$E9=0,AboveHWM!P9,AboveHWM_PNGC!P9)-Existing!P9-NLSL!P9),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8546.7939999999999},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q9-IF(TOCA!$E9=0,AboveHWM!Q9,AboveHWM_PNGC!Q9)-Existing!Q9-NLSL!Q9),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4453.7730000000001},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R9-IF(TOCA!$E9=0,AboveHWM!R9,AboveHWM_PNGC!R9)-Existing!R9-NLSL!R9),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7354.8319999999994},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S9-IF(TOCA!$E9=0,AboveHWM!S9,AboveHWM_PNGC!S9)-Existing!S9-NLSL!S9),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4170.7700000000004},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T9-IF(TOCA!$E9=0,AboveHWM!T9,AboveHWM_PNGC!T9)-Existing!T9-NLSL!T9),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7949.3250000000007},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U9-IF(TOCA!$E9=0,AboveHWM!U9,AboveHWM_PNGC!U9)-Existing!U9-NLSL!U9),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3922.3130000000001},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V9-IF(TOCA!$E9=0,AboveHWM!V9,AboveHWM_PNGC!V9)-Existing!V9-NLSL!V9),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7799.0610000000015},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W9-IF(TOCA!$E9=0,AboveHWM!W9,AboveHWM_PNGC!W9)-Existing!W9-NLSL!W9),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3983.0419999999999},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X9-IF(TOCA!$E9=0,AboveHWM!X9,AboveHWM_PNGC!X9)-Existing!X9-NLSL!X9),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8038.2849999999999},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y9-IF(TOCA!$E9=0,AboveHWM!Y9,AboveHWM_PNGC!Y9)-Existing!Y9-NLSL!Y9),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4101.2049999999999},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z9-IF(TOCA!$E9=0,AboveHWM!Z9,AboveHWM_PNGC!Z9)-Existing!Z9-NLSL!Z9),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7417.0530000000008},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA9-IF(TOCA!$E9=0,AboveHWM!AA9,AboveHWM_PNGC!AA9)-Existing!AA9-NLSL!AA9),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3836.3609999999999},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB9-IF(TOCA!$E9=0,AboveHWM!AB9,AboveHWM_PNGC!AB9)-Existing!AB9-NLSL!AB9),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8347.2160000000003},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC9-IF(TOCA!$E9=0,AboveHWM!AC9,AboveHWM_PNGC!AC9)-Existing!AC9-NLSL!AC9),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4080.7130000000006},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD9-IF(TOCA!$E9=0,AboveHWM!AD9,AboveHWM_PNGC!AD9)-Existing!AD9-NLSL!AD9),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8457.9989999999998},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE9-IF(TOCA!$E9=0,AboveHWM!AE9,AboveHWM_PNGC!AE9)-Existing!AE9-NLSL!AE9),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5097.68},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF9-IF(TOCA!$E9=0,AboveHWM!AF9,AboveHWM_PNGC!AF9)-Existing!AF9-NLSL!AF9),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9894.5969999999998},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG9-IF(TOCA!$E9=0,AboveHWM!AG9,AboveHWM_PNGC!AG9)-Existing!AG9-NLSL!AG9),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5693.2190000000001},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH9-IF(TOCA!$E9=0,AboveHWM!AH9,AboveHWM_PNGC!AH9)-Existing!AH9-NLSL!AH9),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9494.24},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI9-IF(TOCA!$E9=0,AboveHWM!AI9,AboveHWM_PNGC!AI9)-Existing!AI9-NLSL!AI9),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5706.9130000000005},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ9-IF(TOCA!$E9=0,AboveHWM!AJ9,AboveHWM_PNGC!AJ9)-Existing!AJ9-NLSL!AJ9),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9047.7049999999999},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK9-IF(TOCA!$E9=0,AboveHWM!AK9,AboveHWM_PNGC!AK9)-Existing!AK9-NLSL!AK9),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4908.6849999999995},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL9-IF(TOCA!$E9=0,AboveHWM!AL9,AboveHWM_PNGC!AL9)-Existing!AL9-NLSL!AL9),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9062.4900000000016},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM9-IF(TOCA!$E9=0,AboveHWM!AM9,AboveHWM_PNGC!AM9)-Existing!AM9-NLSL!AM9),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4745.8339999999998},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN9-IF(TOCA!$E9=0,AboveHWM!AN9,AboveHWM_PNGC!AN9)-Existing!AN9-NLSL!AN9),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8541.8019999999997},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO9-IF(TOCA!$E9=0,AboveHWM!AO9,AboveHWM_PNGC!AO9)-Existing!AO9-NLSL!AO9),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4450.125},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP9-IF(TOCA!$E9=0,AboveHWM!AP9,AboveHWM_PNGC!AP9)-Existing!AP9-NLSL!AP9),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7350.0319999999992},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ9-IF(TOCA!$E9=0,AboveHWM!AQ9,AboveHWM_PNGC!AQ9)-Existing!AQ9-NLSL!AQ9),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4166.6420000000007},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR9-IF(TOCA!$E9=0,AboveHWM!AR9,AboveHWM_PNGC!AR9)-Existing!AR9-NLSL!AR9),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7944.3330000000005},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS9-IF(TOCA!$E9=0,AboveHWM!AS9,AboveHWM_PNGC!AS9)-Existing!AS9-NLSL!AS9),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3918.665},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT9-IF(TOCA!$E9=0,AboveHWM!AT9,AboveHWM_PNGC!AT9)-Existing!AT9-NLSL!AT9),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7794.0690000000013},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU9-IF(TOCA!$E9=0,AboveHWM!AU9,AboveHWM_PNGC!AU9)-Existing!AU9-NLSL!AU9),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3979.1059999999998},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV9-IF(TOCA!$E9=0,AboveHWM!AV9,AboveHWM_PNGC!AV9)-Existing!AV9-NLSL!AV9),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8033.2929999999997},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW9-IF(TOCA!$E9=0,AboveHWM!AW9,AboveHWM_PNGC!AW9)-Existing!AW9-NLSL!AW9),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4097.2690000000002},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX9-IF(TOCA!$E9=0,AboveHWM!AX9,AboveHWM_PNGC!AX9)-Existing!AX9-NLSL!AX9),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7412.2530000000006},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY9-IF(TOCA!$E9=0,AboveHWM!AY9,AboveHWM_PNGC!AY9)-Existing!AY9-NLSL!AY9),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3832.5210000000002},{"$f":"IF(Init!S10=0,1,0)","v":1},0]
[null,10044,"Canby, City of",{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D10-IF(TOCA!$E10=0,AboveHWM!D10,AboveHWM_PNGC!D10)-Existing!D10-NLSL!D10),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9130.5380000000005},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E10-IF(TOCA!$E10=0,AboveHWM!E10,AboveHWM_PNGC!E10)-Existing!E10-NLSL!E10),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4725.2129999999997},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F10-IF(TOCA!$E10=0,AboveHWM!F10,AboveHWM_PNGC!F10)-Existing!F10-NLSL!F10),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10304.728999999999},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G10-IF(TOCA!$E10=0,AboveHWM!G10,AboveHWM_PNGC!G10)-Existing!G10-NLSL!G10),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6100.0290000000005},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H10-IF(TOCA!$E10=0,AboveHWM!H10,AboveHWM_PNGC!H10)-Existing!H10-NLSL!H10),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11357.404},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I10-IF(TOCA!$E10=0,AboveHWM!I10,AboveHWM_PNGC!I10)-Existing!I10-NLSL!I10),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7316.4889999999996},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J10-IF(TOCA!$E10=0,AboveHWM!J10,AboveHWM_PNGC!J10)-Existing!J10-NLSL!J10),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11300.285},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K10-IF(TOCA!$E10=0,AboveHWM!K10,AboveHWM_PNGC!K10)-Existing!K10-NLSL!K10),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6630.6040000000003},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L10-IF(TOCA!$E10=0,AboveHWM!L10,AboveHWM_PNGC!L10)-Existing!L10-NLSL!L10),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10163.474},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M10-IF(TOCA!$E10=0,AboveHWM!M10,AboveHWM_PNGC!M10)-Existing!M10-NLSL!M10),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5552.4129999999996},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N10-IF(TOCA!$E10=0,AboveHWM!N10,AboveHWM_PNGC!N10)-Existing!N10-NLSL!N10),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9486.1630000000005},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O10-IF(TOCA!$E10=0,AboveHWM!O10,AboveHWM_PNGC!O10)-Existing!O10-NLSL!O10),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5472.7209999999995},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P10-IF(TOCA!$E10=0,AboveHWM!P10,AboveHWM_PNGC!P10)-Existing!P10-NLSL!P10),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9118.6560000000009},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q10-IF(TOCA!$E10=0,AboveHWM!Q10,AboveHWM_PNGC!Q10)-Existing!Q10-NLSL!Q10),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4840.8739999999998},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R10-IF(TOCA!$E10=0,AboveHWM!R10,AboveHWM_PNGC!R10)-Existing!R10-NLSL!R10),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8373.2170000000006},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S10-IF(TOCA!$E10=0,AboveHWM!S10,AboveHWM_PNGC!S10)-Existing!S10-NLSL!S10),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5092.5559999999996},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T10-IF(TOCA!$E10=0,AboveHWM!T10,AboveHWM_PNGC!T10)-Existing!T10-NLSL!T10),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8808.9570000000003},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U10-IF(TOCA!$E10=0,AboveHWM!U10,AboveHWM_PNGC!U10)-Existing!U10-NLSL!U10),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4580.1400000000003},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V10-IF(TOCA!$E10=0,AboveHWM!V10,AboveHWM_PNGC!V10)-Existing!V10-NLSL!V10),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9698.5349999999999},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W10-IF(TOCA!$E10=0,AboveHWM!W10,AboveHWM_PNGC!W10)-Existing!W10-NLSL!W10),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5380.8289999999997},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X10-IF(TOCA!$E10=0,AboveHWM!X10,AboveHWM_PNGC!X10)-Existing!X10-NLSL!X10),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9737.3029999999999},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y10-IF(TOCA!$E10=0,AboveHWM!Y10,AboveHWM_PNGC!Y10)-Existing!Y10-NLSL!Y10),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5431.3},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z10-IF(TOCA!$E10=0,AboveHWM!Z10,AboveHWM_PNGC!Z10)-Existing!Z10-NLSL!Z10),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8588.777},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA10-IF(TOCA!$E10=0,AboveHWM!AA10,AboveHWM_PNGC!AA10)-Existing!AA10-NLSL!AA10),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4775.0140000000001},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB10-IF(TOCA!$E10=0,AboveHWM!AB10,AboveHWM_PNGC!AB10)-Existing!AB10-NLSL!AB10),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9192.2669999999998},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC10-IF(TOCA!$E10=0,AboveHWM!AC10,AboveHWM_PNGC!AC10)-Existing!AC10-NLSL!AC10),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4758.1589999999997},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD10-IF(TOCA!$E10=0,AboveHWM!AD10,AboveHWM_PNGC!AD10)-Existing!AD10-NLSL!AD10),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10001.326999999999},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE10-IF(TOCA!$E10=0,AboveHWM!AE10,AboveHWM_PNGC!AE10)-Existing!AE10-NLSL!AE10),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6490.6570000000002},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF10-IF(TOCA!$E10=0,AboveHWM!AF10,AboveHWM_PNGC!AF10)-Existing!AF10-NLSL!AF10),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11801.466},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG10-IF(TOCA!$E10=0,AboveHWM!AG10,AboveHWM_PNGC!AG10)-Existing!AG10-NLSL!AG10),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6953.2619999999997},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH10-IF(TOCA!$E10=0,AboveHWM!AH10,AboveHWM_PNGC!AH10)-Existing!AH10-NLSL!AH10),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10968.218000000001},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI10-IF(TOCA!$E10=0,AboveHWM!AI10,AboveHWM_PNGC!AI10)-Existing!AI10-NLSL!AI10),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7037.6620000000003},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ10-IF(TOCA!$E10=0,AboveHWM!AJ10,AboveHWM_PNGC!AJ10)-Existing!AJ10-NLSL!AJ10),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9960.9490000000005},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK10-IF(TOCA!$E10=0,AboveHWM!AK10,AboveHWM_PNGC!AK10)-Existing!AK10-NLSL!AK10),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5518.6880000000001},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL10-IF(TOCA!$E10=0,AboveHWM!AL10,AboveHWM_PNGC!AL10)-Existing!AL10-NLSL!AL10),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9842.4850000000006},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM10-IF(TOCA!$E10=0,AboveHWM!AM10,AboveHWM_PNGC!AM10)-Existing!AM10-NLSL!AM10),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5179.1899999999996},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN10-IF(TOCA!$E10=0,AboveHWM!AN10,AboveHWM_PNGC!AN10)-Existing!AN10-NLSL!AN10),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9155.9439999999995},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO10-IF(TOCA!$E10=0,AboveHWM!AO10,AboveHWM_PNGC!AO10)-Existing!AO10-NLSL!AO10),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4860.7849999999999},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP10-IF(TOCA!$E10=0,AboveHWM!AP10,AboveHWM_PNGC!AP10)-Existing!AP10-NLSL!AP10),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8413.1769999999997},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ10-IF(TOCA!$E10=0,AboveHWM!AQ10,AboveHWM_PNGC!AQ10)-Existing!AQ10-NLSL!AQ10),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5116.8639999999996},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR10-IF(TOCA!$E10=0,AboveHWM!AR10,AboveHWM_PNGC!AR10)-Existing!AR10-NLSL!AR10),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8851.0480000000007},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS10-IF(TOCA!$E10=0,AboveHWM!AS10,AboveHWM_PNGC!AS10)-Existing!AS10-NLSL!AS10),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4602.0780000000004},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT10-IF(TOCA!$E10=0,AboveHWM!AT10,AboveHWM_PNGC!AT10)-Existing!AT10-NLSL!AT10),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9739.6049999999996},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU10-IF(TOCA!$E10=0,AboveHWM!AU10,AboveHWM_PNGC!AU10)-Existing!AU10-NLSL!AU10),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5403.6880000000001},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV10-IF(TOCA!$E10=0,AboveHWM!AV10,AboveHWM_PNGC!AV10)-Existing!AV10-NLSL!AV10),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9778.2620000000006},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW10-IF(TOCA!$E10=0,AboveHWM!AW10,AboveHWM_PNGC!AW10)-Existing!AW10-NLSL!AW10),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5454.1620000000003},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX10-IF(TOCA!$E10=0,AboveHWM!AX10,AboveHWM_PNGC!AX10)-Existing!AX10-NLSL!AX10),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8629.6239999999998},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY10-IF(TOCA!$E10=0,AboveHWM!AY10,AboveHWM_PNGC!AY10)-Existing!AY10-NLSL!AY10),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4797.7870000000003},{"$f":"IF(Init!S11=0,1,0)","v":1},0]
[null,10046,"Central Electric Coop",{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D11-IF(TOCA!$E11=0,AboveHWM!D11,AboveHWM_PNGC!D11)-Existing!D11-NLSL!D11),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":30090.148000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E11-IF(TOCA!$E11=0,AboveHWM!E11,AboveHWM_PNGC!E11)-Existing!E11-NLSL!E11),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18005.859},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F11-IF(TOCA!$E11=0,AboveHWM!F11,AboveHWM_PNGC!F11)-Existing!F11-NLSL!F11),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":37529.873},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G11-IF(TOCA!$E11=0,AboveHWM!G11,AboveHWM_PNGC!G11)-Existing!G11-NLSL!G11),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26582.473000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H11-IF(TOCA!$E11=0,AboveHWM!H11,AboveHWM_PNGC!H11)-Existing!H11-NLSL!H11),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":48905.116000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I11-IF(TOCA!$E11=0,AboveHWM!I11,AboveHWM_PNGC!I11)-Existing!I11-NLSL!I11),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":33470.584999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J11-IF(TOCA!$E11=0,AboveHWM!J11,AboveHWM_PNGC!J11)-Existing!J11-NLSL!J11),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43305.748999999996},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K11-IF(TOCA!$E11=0,AboveHWM!K11,AboveHWM_PNGC!K11)-Existing!K11-NLSL!K11),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":31502.490999999998},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L11-IF(TOCA!$E11=0,AboveHWM!L11,AboveHWM_PNGC!L11)-Existing!L11-NLSL!L11),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":38522.341999999997},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M11-IF(TOCA!$E11=0,AboveHWM!M11,AboveHWM_PNGC!M11)-Existing!M11-NLSL!M11),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25450.489999999998},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N11-IF(TOCA!$E11=0,AboveHWM!N11,AboveHWM_PNGC!N11)-Existing!N11-NLSL!N11),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":35181.159},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O11-IF(TOCA!$E11=0,AboveHWM!O11,AboveHWM_PNGC!O11)-Existing!O11-NLSL!O11),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22857.848000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P11-IF(TOCA!$E11=0,AboveHWM!P11,AboveHWM_PNGC!P11)-Existing!P11-NLSL!P11),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":32744.654999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q11-IF(TOCA!$E11=0,AboveHWM!Q11,AboveHWM_PNGC!Q11)-Existing!Q11-NLSL!Q11),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20596.403999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R11-IF(TOCA!$E11=0,AboveHWM!R11,AboveHWM_PNGC!R11)-Existing!R11-NLSL!R11),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":33248.241000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S11-IF(TOCA!$E11=0,AboveHWM!S11,AboveHWM_PNGC!S11)-Existing!S11-NLSL!S11),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22754.233},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T11-IF(TOCA!$E11=0,AboveHWM!T11,AboveHWM_PNGC!T11)-Existing!T11-NLSL!T11),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":34959.925000000003},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U11-IF(TOCA!$E11=0,AboveHWM!U11,AboveHWM_PNGC!U11)-Existing!U11-NLSL!U11),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21320.894},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V11-IF(TOCA!$E11=0,AboveHWM!V11,AboveHWM_PNGC!V11)-Existing!V11-NLSL!V11),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":37338.326999999997},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W11-IF(TOCA!$E11=0,AboveHWM!W11,AboveHWM_PNGC!W11)-Existing!W11-NLSL!W11),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24313.073},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X11-IF(TOCA!$E11=0,AboveHWM!X11,AboveHWM_PNGC!X11)-Existing!X11-NLSL!X11),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":37921.796000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y11-IF(TOCA!$E11=0,AboveHWM!Y11,AboveHWM_PNGC!Y11)-Existing!Y11-NLSL!Y11),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22452.079000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z11-IF(TOCA!$E11=0,AboveHWM!Z11,AboveHWM_PNGC!Z11)-Existing!Z11-NLSL!Z11),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":32179.298999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA11-IF(TOCA!$E11=0,AboveHWM!AA11,AboveHWM_PNGC!AA11)-Existing!AA11-NLSL!AA11),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20961.546999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB11-IF(TOCA!$E11=0,AboveHWM!AB11,AboveHWM_PNGC!AB11)-Existing!AB11-NLSL!AB11),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":30189.550999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC11-IF(TOCA!$E11=0,AboveHWM!AC11,AboveHWM_PNGC!AC11)-Existing!AC11-NLSL!AC11),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17998.850999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD11-IF(TOCA!$E11=0,AboveHWM!AD11,AboveHWM_PNGC!AD11)-Existing!AD11-NLSL!AD11),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":37801.538},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE11-IF(TOCA!$E11=0,AboveHWM!AE11,AboveHWM_PNGC!AE11)-Existing!AE11-NLSL!AE11),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26436.341},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF11-IF(TOCA!$E11=0,AboveHWM!AF11,AboveHWM_PNGC!AF11)-Existing!AF11-NLSL!AF11),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":48845.14},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG11-IF(TOCA!$E11=0,AboveHWM!AG11,AboveHWM_PNGC!AG11)-Existing!AG11-NLSL!AG11),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":33623.03},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH11-IF(TOCA!$E11=0,AboveHWM!AH11,AboveHWM_PNGC!AH11)-Existing!AH11-NLSL!AH11),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43548.296000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI11-IF(TOCA!$E11=0,AboveHWM!AI11,AboveHWM_PNGC!AI11)-Existing!AI11-NLSL!AI11),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":31352.424999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ11-IF(TOCA!$E11=0,AboveHWM!AJ11,AboveHWM_PNGC!AJ11)-Existing!AJ11-NLSL!AJ11),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":38105.51},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK11-IF(TOCA!$E11=0,AboveHWM!AK11,AboveHWM_PNGC!AK11)-Existing!AK11-NLSL!AK11),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25102.131999999998},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL11-IF(TOCA!$E11=0,AboveHWM!AL11,AboveHWM_PNGC!AL11)-Existing!AL11-NLSL!AL11),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":35111.965000000004},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM11-IF(TOCA!$E11=0,AboveHWM!AM11,AboveHWM_PNGC!AM11)-Existing!AM11-NLSL!AM11),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":23020.841},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN11-IF(TOCA!$E11=0,AboveHWM!AN11,AboveHWM_PNGC!AN11)-Existing!AN11-NLSL!AN11),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":32855.261999999995},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO11-IF(TOCA!$E11=0,AboveHWM!AO11,AboveHWM_PNGC!AO11)-Existing!AO11-NLSL!AO11),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20612.666000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP11-IF(TOCA!$E11=0,AboveHWM!AP11,AboveHWM_PNGC!AP11)-Existing!AP11-NLSL!AP11),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":33355.952000000005},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ11-IF(TOCA!$E11=0,AboveHWM!AQ11,AboveHWM_PNGC!AQ11)-Existing!AQ11-NLSL!AQ11),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22738.915000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR11-IF(TOCA!$E11=0,AboveHWM!AR11,AboveHWM_PNGC!AR11)-Existing!AR11-NLSL!AR11),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":35078.350999999995},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS11-IF(TOCA!$E11=0,AboveHWM!AS11,AboveHWM_PNGC!AS11)-Existing!AS11-NLSL!AS11),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":21329.367000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT11-IF(TOCA!$E11=0,AboveHWM!AT11,AboveHWM_PNGC!AT11)-Existing!AT11-NLSL!AT11),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":37438.636999999995},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU11-IF(TOCA!$E11=0,AboveHWM!AU11,AboveHWM_PNGC!AU11)-Existing!AU11-NLSL!AU11),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24305.198},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV11-IF(TOCA!$E11=0,AboveHWM!AV11,AboveHWM_PNGC!AV11)-Existing!AV11-NLSL!AV11),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":38045.445},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW11-IF(TOCA!$E11=0,AboveHWM!AW11,AboveHWM_PNGC!AW11)-Existing!AW11-NLSL!AW11),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22420.844000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX11-IF(TOCA!$E11=0,AboveHWM!AX11,AboveHWM_PNGC!AX11)-Existing!AX11-NLSL!AX11),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":32301.452000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY11-IF(TOCA!$E11=0,AboveHWM!AY11,AboveHWM_PNGC!AY11)-Existing!AY11-NLSL!AY11),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20966.300999999999},{"$f":"IF(Init!S12=0,1,0)","v":1},0]
[null,10047,"Central Lincoln PUD",{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D12-IF(TOCA!$E12=0,AboveHWM!D12,AboveHWM_PNGC!D12)-Existing!D12-NLSL!D12),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":67900.281000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E12-IF(TOCA!$E12=0,AboveHWM!E12,AboveHWM_PNGC!E12)-Existing!E12-NLSL!E12),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43534.563000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F12-IF(TOCA!$E12=0,AboveHWM!F12,AboveHWM_PNGC!F12)-Existing!F12-NLSL!F12),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":72108.843999999997},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G12-IF(TOCA!$E12=0,AboveHWM!G12,AboveHWM_PNGC!G12)-Existing!G12-NLSL!G12),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":52332.601999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H12-IF(TOCA!$E12=0,AboveHWM!H12,AboveHWM_PNGC!H12)-Existing!H12-NLSL!H12),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":75132.483999999997},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I12-IF(TOCA!$E12=0,AboveHWM!I12,AboveHWM_PNGC!I12)-Existing!I12-NLSL!I12),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":57653.417999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J12-IF(TOCA!$E12=0,AboveHWM!J12,AboveHWM_PNGC!J12)-Existing!J12-NLSL!J12),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":77592.945000000007},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K12-IF(TOCA!$E12=0,AboveHWM!K12,AboveHWM_PNGC!K12)-Existing!K12-NLSL!K12),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":55390.741999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L12-IF(TOCA!$E12=0,AboveHWM!L12,AboveHWM_PNGC!L12)-Existing!L12-NLSL!L12),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":68596.445000000007},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M12-IF(TOCA!$E12=0,AboveHWM!M12,AboveHWM_PNGC!M12)-Existing!M12-NLSL!M12),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":45336.281000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N12-IF(TOCA!$E12=0,AboveHWM!N12,AboveHWM_PNGC!N12)-Existing!N12-NLSL!N12),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":68709.358999999997},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O12-IF(TOCA!$E12=0,AboveHWM!O12,AboveHWM_PNGC!O12)-Existing!O12-NLSL!O12),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":48479.483999999997},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P12-IF(TOCA!$E12=0,AboveHWM!P12,AboveHWM_PNGC!P12)-Existing!P12-NLSL!P12),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":62768.461000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q12-IF(TOCA!$E12=0,AboveHWM!Q12,AboveHWM_PNGC!Q12)-Existing!Q12-NLSL!Q12),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":41544.995999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R12-IF(TOCA!$E12=0,AboveHWM!R12,AboveHWM_PNGC!R12)-Existing!R12-NLSL!R12),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":56743.347999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S12-IF(TOCA!$E12=0,AboveHWM!S12,AboveHWM_PNGC!S12)-Existing!S12-NLSL!S12),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":44539.648000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T12-IF(TOCA!$E12=0,AboveHWM!T12,AboveHWM_PNGC!T12)-Existing!T12-NLSL!T12),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":59019.991999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U12-IF(TOCA!$E12=0,AboveHWM!U12,AboveHWM_PNGC!U12)-Existing!U12-NLSL!U12),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":39047.582000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V12-IF(TOCA!$E12=0,AboveHWM!V12,AboveHWM_PNGC!V12)-Existing!V12-NLSL!V12),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":58569.016000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W12-IF(TOCA!$E12=0,AboveHWM!W12,AboveHWM_PNGC!W12)-Existing!W12-NLSL!W12),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":41866.711000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X12-IF(TOCA!$E12=0,AboveHWM!X12,AboveHWM_PNGC!X12)-Existing!X12-NLSL!X12),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":59113.59},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y12-IF(TOCA!$E12=0,AboveHWM!Y12,AboveHWM_PNGC!Y12)-Existing!Y12-NLSL!Y12),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":41997.148000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z12-IF(TOCA!$E12=0,AboveHWM!Z12,AboveHWM_PNGC!Z12)-Existing!Z12-NLSL!Z12),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":59695.09},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA12-IF(TOCA!$E12=0,AboveHWM!AA12,AboveHWM_PNGC!AA12)-Existing!AA12-NLSL!AA12),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43233.48},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB12-IF(TOCA!$E12=0,AboveHWM!AB12,AboveHWM_PNGC!AB12)-Existing!AB12-NLSL!AB12),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":68067.241999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC12-IF(TOCA!$E12=0,AboveHWM!AC12,AboveHWM_PNGC!AC12)-Existing!AC12-NLSL!AC12),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43641.625},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD12-IF(TOCA!$E12=0,AboveHWM!AD12,AboveHWM_PNGC!AD12)-Existing!AD12-NLSL!AD12),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":69417.383000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE12-IF(TOCA!$E12=0,AboveHWM!AE12,AboveHWM_PNGC!AE12)-Existing!AE12-NLSL!AE12),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":55330.394999999997},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF12-IF(TOCA!$E12=0,AboveHWM!AF12,AboveHWM_PNGC!AF12)-Existing!AF12-NLSL!AF12),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":78284.327999999994},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG12-IF(TOCA!$E12=0,AboveHWM!AG12,AboveHWM_PNGC!AG12)-Existing!AG12-NLSL!AG12),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":54828.762000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH12-IF(TOCA!$E12=0,AboveHWM!AH12,AboveHWM_PNGC!AH12)-Existing!AH12-NLSL!AH12),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":74812.891000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI12-IF(TOCA!$E12=0,AboveHWM!AI12,AboveHWM_PNGC!AI12)-Existing!AI12-NLSL!AI12),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":58498.27},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ12-IF(TOCA!$E12=0,AboveHWM!AJ12,AboveHWM_PNGC!AJ12)-Existing!AJ12-NLSL!AJ12),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":66049.797000000006},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK12-IF(TOCA!$E12=0,AboveHWM!AK12,AboveHWM_PNGC!AK12)-Existing!AK12-NLSL!AK12),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":44272.921999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL12-IF(TOCA!$E12=0,AboveHWM!AL12,AboveHWM_PNGC!AL12)-Existing!AL12-NLSL!AL12),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":71499.983999999997},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM12-IF(TOCA!$E12=0,AboveHWM!AM12,AboveHWM_PNGC!AM12)-Existing!AM12-NLSL!AM12),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":45976.894999999997},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN12-IF(TOCA!$E12=0,AboveHWM!AN12,AboveHWM_PNGC!AN12)-Existing!AN12-NLSL!AN12),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":62922.472999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO12-IF(TOCA!$E12=0,AboveHWM!AO12,AboveHWM_PNGC!AO12)-Existing!AO12-NLSL!AO12),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":41646.934000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP12-IF(TOCA!$E12=0,AboveHWM!AP12,AboveHWM_PNGC!AP12)-Existing!AP12-NLSL!AP12),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":56882.495999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ12-IF(TOCA!$E12=0,AboveHWM!AQ12,AboveHWM_PNGC!AQ12)-Existing!AQ12-NLSL!AQ12),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":44648.870999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR12-IF(TOCA!$E12=0,AboveHWM!AR12,AboveHWM_PNGC!AR12)-Existing!AR12-NLSL!AR12),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":59164.625},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS12-IF(TOCA!$E12=0,AboveHWM!AS12,AboveHWM_PNGC!AS12)-Existing!AS12-NLSL!AS12),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":39143.273000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT12-IF(TOCA!$E12=0,AboveHWM!AT12,AboveHWM_PNGC!AT12)-Existing!AT12-NLSL!AT12),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":58712.563000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU12-IF(TOCA!$E12=0,AboveHWM!AU12,AboveHWM_PNGC!AU12)-Existing!AU12-NLSL!AU12),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":41969.324000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV12-IF(TOCA!$E12=0,AboveHWM!AV12,AboveHWM_PNGC!AV12)-Existing!AV12-NLSL!AV12),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":59258.453000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW12-IF(TOCA!$E12=0,AboveHWM!AW12,AboveHWM_PNGC!AW12)-Existing!AW12-NLSL!AW12),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":42100.07},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX12-IF(TOCA!$E12=0,AboveHWM!AX12,AboveHWM_PNGC!AX12)-Existing!AX12-NLSL!AX12),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":59841.387000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY12-IF(TOCA!$E12=0,AboveHWM!AY12,AboveHWM_PNGC!AY12)-Existing!AY12-NLSL!AY12),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":43339.434000000001},{"$f":"IF(Init!S13=0,1,0)","v":1},0]
[null,10055,"Albion, City of",{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D13-IF(TOCA!$E13=0,AboveHWM!D13,AboveHWM_PNGC!D13)-Existing!D13-NLSL!D13),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":142.06},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E13-IF(TOCA!$E13=0,AboveHWM!E13,AboveHWM_PNGC!E13)-Existing!E13-NLSL!E13),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":90.912999999999997},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F13-IF(TOCA!$E13=0,AboveHWM!F13,AboveHWM_PNGC!F13)-Existing!F13-NLSL!F13),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":179.221},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G13-IF(TOCA!$E13=0,AboveHWM!G13,AboveHWM_PNGC!G13)-Existing!G13-NLSL!G13),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":137.33799999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H13-IF(TOCA!$E13=0,AboveHWM!H13,AboveHWM_PNGC!H13)-Existing!H13-NLSL!H13),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":243.26599999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I13-IF(TOCA!$E13=0,AboveHWM!I13,AboveHWM_PNGC!I13)-Existing!I13-NLSL!I13),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":200.893},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J13-IF(TOCA!$E13=0,AboveHWM!J13,AboveHWM_PNGC!J13)-Existing!J13-NLSL!J13),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":247.63399999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K13-IF(TOCA!$E13=0,AboveHWM!K13,AboveHWM_PNGC!K13)-Existing!K13-NLSL!K13),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":193.28399999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L13-IF(TOCA!$E13=0,AboveHWM!L13,AboveHWM_PNGC!L13)-Existing!L13-NLSL!L13),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":213.749},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M13-IF(TOCA!$E13=0,AboveHWM!M13,AboveHWM_PNGC!M13)-Existing!M13-NLSL!M13),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":154.54},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N13-IF(TOCA!$E13=0,AboveHWM!N13,AboveHWM_PNGC!N13)-Existing!N13-NLSL!N13),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":171.80699999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O13-IF(TOCA!$E13=0,AboveHWM!O13,AboveHWM_PNGC!O13)-Existing!O13-NLSL!O13),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":131.53899999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P13-IF(TOCA!$E13=0,AboveHWM!P13,AboveHWM_PNGC!P13)-Existing!P13-NLSL!P13),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":150.63800000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q13-IF(TOCA!$E13=0,AboveHWM!Q13,AboveHWM_PNGC!Q13)-Existing!Q13-NLSL!Q13),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":103.572},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R13-IF(TOCA!$E13=0,AboveHWM!R13,AboveHWM_PNGC!R13)-Existing!R13-NLSL!R13),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":121.062},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S13-IF(TOCA!$E13=0,AboveHWM!S13,AboveHWM_PNGC!S13)-Existing!S13-NLSL!S13),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":93.281999999999996},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T13-IF(TOCA!$E13=0,AboveHWM!T13,AboveHWM_PNGC!T13)-Existing!T13-NLSL!T13),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":125.508},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U13-IF(TOCA!$E13=0,AboveHWM!U13,AboveHWM_PNGC!U13)-Existing!U13-NLSL!U13),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":71.429000000000002},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V13-IF(TOCA!$E13=0,AboveHWM!V13,AboveHWM_PNGC!V13)-Existing!V13-NLSL!V13),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":141.09899999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W13-IF(TOCA!$E13=0,AboveHWM!W13,AboveHWM_PNGC!W13)-Existing!W13-NLSL!W13),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":82.775999999999996},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X13-IF(TOCA!$E13=0,AboveHWM!X13,AboveHWM_PNGC!X13)-Existing!X13-NLSL!X13),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":130.28200000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y13-IF(TOCA!$E13=0,AboveHWM!Y13,AboveHWM_PNGC!Y13)-Existing!Y13-NLSL!Y13),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":76.228999999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z13-IF(TOCA!$E13=0,AboveHWM!Z13,AboveHWM_PNGC!Z13)-Existing!Z13-NLSL!Z13),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":115.664},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA13-IF(TOCA!$E13=0,AboveHWM!AA13,AboveHWM_PNGC!AA13)-Existing!AA13-NLSL!AA13),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":74.176000000000002},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB13-IF(TOCA!$E13=0,AboveHWM!AB13,AboveHWM_PNGC!AB13)-Existing!AB13-NLSL!AB13),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":142.06},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC13-IF(TOCA!$E13=0,AboveHWM!AC13,AboveHWM_PNGC!AC13)-Existing!AC13-NLSL!AC13),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":90.912999999999997},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD13-IF(TOCA!$E13=0,AboveHWM!AD13,AboveHWM_PNGC!AD13)-Existing!AD13-NLSL!AD13),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":171.828},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE13-IF(TOCA!$E13=0,AboveHWM!AE13,AboveHWM_PNGC!AE13)-Existing!AE13-NLSL!AE13),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":144.73099999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF13-IF(TOCA!$E13=0,AboveHWM!AF13,AboveHWM_PNGC!AF13)-Existing!AF13-NLSL!AF13),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":253.31800000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG13-IF(TOCA!$E13=0,AboveHWM!AG13,AboveHWM_PNGC!AG13)-Existing!AG13-NLSL!AG13),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":190.84100000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH13-IF(TOCA!$E13=0,AboveHWM!AH13,AboveHWM_PNGC!AH13)-Existing!AH13-NLSL!AH13),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":237.65600000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI13-IF(TOCA!$E13=0,AboveHWM!AI13,AboveHWM_PNGC!AI13)-Existing!AI13-NLSL!AI13),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":203.262},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ13-IF(TOCA!$E13=0,AboveHWM!AJ13,AboveHWM_PNGC!AJ13)-Existing!AJ13-NLSL!AJ13),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":205.15},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK13-IF(TOCA!$E13=0,AboveHWM!AK13,AboveHWM_PNGC!AK13)-Existing!AK13-NLSL!AK13),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":150.44},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL13-IF(TOCA!$E13=0,AboveHWM!AL13,AboveHWM_PNGC!AL13)-Existing!AL13-NLSL!AL13),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":178.68100000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM13-IF(TOCA!$E13=0,AboveHWM!AM13,AboveHWM_PNGC!AM13)-Existing!AM13-NLSL!AM13),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":124.66500000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN13-IF(TOCA!$E13=0,AboveHWM!AN13,AboveHWM_PNGC!AN13)-Existing!AN13-NLSL!AN13),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":150.63800000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO13-IF(TOCA!$E13=0,AboveHWM!AO13,AboveHWM_PNGC!AO13)-Existing!AO13-NLSL!AO13),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":103.572},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP13-IF(TOCA!$E13=0,AboveHWM!AP13,AboveHWM_PNGC!AP13)-Existing!AP13-NLSL!AP13),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":121.062},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ13-IF(TOCA!$E13=0,AboveHWM!AQ13,AboveHWM_PNGC!AQ13)-Existing!AQ13-NLSL!AQ13),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":93.281999999999996},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR13-IF(TOCA!$E13=0,AboveHWM!AR13,AboveHWM_PNGC!AR13)-Existing!AR13-NLSL!AR13),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":125.508},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS13-IF(TOCA!$E13=0,AboveHWM!AS13,AboveHWM_PNGC!AS13)-Existing!AS13-NLSL!AS13),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":71.429000000000002},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT13-IF(TOCA!$E13=0,AboveHWM!AT13,AboveHWM_PNGC!AT13)-Existing!AT13-NLSL!AT13),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":141.09899999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU13-IF(TOCA!$E13=0,AboveHWM!AU13,AboveHWM_PNGC!AU13)-Existing!AU13-NLSL!AU13),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":82.775999999999996},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV13-IF(TOCA!$E13=0,AboveHWM!AV13,AboveHWM_PNGC!AV13)-Existing!AV13-NLSL!AV13),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":130.28200000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW13-IF(TOCA!$E13=0,AboveHWM!AW13,AboveHWM_PNGC!AW13)-Existing!AW13-NLSL!AW13),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":76.228999999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX13-IF(TOCA!$E13=0,AboveHWM!AX13,AboveHWM_PNGC!AX13)-Existing!AX13-NLSL!AX13),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":115.664},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY13-IF(TOCA!$E13=0,AboveHWM!AY13,AboveHWM_PNGC!AY13)-Existing!AY13-NLSL!AY13),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":74.176000000000002},{"$f":"IF(Init!S14=0,1,0)","v":1},0]
[null,10057,"Ashland, City of",{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D14-IF(TOCA!$E14=0,AboveHWM!D14,AboveHWM_PNGC!D14)-Existing!D14-NLSL!D14),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8710.0630000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E14-IF(TOCA!$E14=0,AboveHWM!E14,AboveHWM_PNGC!E14)-Existing!E14-NLSL!E14),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4525.7479999999996},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F14-IF(TOCA!$E14=0,AboveHWM!F14,AboveHWM_PNGC!F14)-Existing!F14-NLSL!F14),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10066.550999999999},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G14-IF(TOCA!$E14=0,AboveHWM!G14,AboveHWM_PNGC!G14)-Existing!G14-NLSL!G14),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6108.3590000000004},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H14-IF(TOCA!$E14=0,AboveHWM!H14,AboveHWM_PNGC!H14)-Existing!H14-NLSL!H14),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10704.429},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I14-IF(TOCA!$E14=0,AboveHWM!I14,AboveHWM_PNGC!I14)-Existing!I14-NLSL!I14),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7116.1610000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J14-IF(TOCA!$E14=0,AboveHWM!J14,AboveHWM_PNGC!J14)-Existing!J14-NLSL!J14),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11321.332},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K14-IF(TOCA!$E14=0,AboveHWM!K14,AboveHWM_PNGC!K14)-Existing!K14-NLSL!K14),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6817.8770000000004},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L14-IF(TOCA!$E14=0,AboveHWM!L14,AboveHWM_PNGC!L14)-Existing!L14-NLSL!L14),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9856.7260000000006},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M14-IF(TOCA!$E14=0,AboveHWM!M14,AboveHWM_PNGC!M14)-Existing!M14-NLSL!M14),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5556.7780000000002},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N14-IF(TOCA!$E14=0,AboveHWM!N14,AboveHWM_PNGC!N14)-Existing!N14-NLSL!N14),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9158.0120000000006},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O14-IF(TOCA!$E14=0,AboveHWM!O14,AboveHWM_PNGC!O14)-Existing!O14-NLSL!O14),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5519.3630000000003},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P14-IF(TOCA!$E14=0,AboveHWM!P14,AboveHWM_PNGC!P14)-Existing!P14-NLSL!P14),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8759.9359999999997},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q14-IF(TOCA!$E14=0,AboveHWM!Q14,AboveHWM_PNGC!Q14)-Existing!Q14-NLSL!Q14),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4723.5410000000002},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R14-IF(TOCA!$E14=0,AboveHWM!R14,AboveHWM_PNGC!R14)-Existing!R14-NLSL!R14),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7643.9059999999999},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S14-IF(TOCA!$E14=0,AboveHWM!S14,AboveHWM_PNGC!S14)-Existing!S14-NLSL!S14),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4845.57},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T14-IF(TOCA!$E14=0,AboveHWM!T14,AboveHWM_PNGC!T14)-Existing!T14-NLSL!T14),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7927.0839999999998},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U14-IF(TOCA!$E14=0,AboveHWM!U14,AboveHWM_PNGC!U14)-Existing!U14-NLSL!U14),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4101.5590000000002},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V14-IF(TOCA!$E14=0,AboveHWM!V14,AboveHWM_PNGC!V14)-Existing!V14-NLSL!V14),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9841.991},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W14-IF(TOCA!$E14=0,AboveHWM!W14,AboveHWM_PNGC!W14)-Existing!W14-NLSL!W14),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5287.732},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X14-IF(TOCA!$E14=0,AboveHWM!X14,AboveHWM_PNGC!X14)-Existing!X14-NLSL!X14),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9688.7639999999992},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y14-IF(TOCA!$E14=0,AboveHWM!Y14,AboveHWM_PNGC!Y14)-Existing!Y14-NLSL!Y14),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5310.6880000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z14-IF(TOCA!$E14=0,AboveHWM!Z14,AboveHWM_PNGC!Z14)-Existing!Z14-NLSL!Z14),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7599.4719999999998},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA14-IF(TOCA!$E14=0,AboveHWM!AA14,AboveHWM_PNGC!AA14)-Existing!AA14-NLSL!AA14),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4287.1289999999999},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB14-IF(TOCA!$E14=0,AboveHWM!AB14,AboveHWM_PNGC!AB14)-Existing!AB14-NLSL!AB14),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8710.0630000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC14-IF(TOCA!$E14=0,AboveHWM!AC14,AboveHWM_PNGC!AC14)-Existing!AC14-NLSL!AC14),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4525.7479999999996},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD14-IF(TOCA!$E14=0,AboveHWM!AD14,AboveHWM_PNGC!AD14)-Existing!AD14-NLSL!AD14),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9669.4680000000008},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE14-IF(TOCA!$E14=0,AboveHWM!AE14,AboveHWM_PNGC!AE14)-Existing!AE14-NLSL!AE14),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6505.442},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF14-IF(TOCA!$E14=0,AboveHWM!AF14,AboveHWM_PNGC!AF14)-Existing!AF14-NLSL!AF14),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11127.981},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG14-IF(TOCA!$E14=0,AboveHWM!AG14,AboveHWM_PNGC!AG14)-Existing!AG14-NLSL!AG14),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6692.6080000000002},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH14-IF(TOCA!$E14=0,AboveHWM!AH14,AboveHWM_PNGC!AH14)-Existing!AH14-NLSL!AH14),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10890.018},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI14-IF(TOCA!$E14=0,AboveHWM!AI14,AboveHWM_PNGC!AI14)-Existing!AI14-NLSL!AI14),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7249.1909999999998},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ14-IF(TOCA!$E14=0,AboveHWM!AJ14,AboveHWM_PNGC!AJ14)-Existing!AJ14-NLSL!AJ14),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9469.6450000000004},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK14-IF(TOCA!$E14=0,AboveHWM!AK14,AboveHWM_PNGC!AK14)-Existing!AK14-NLSL!AK14),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5422.6360000000004},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL14-IF(TOCA!$E14=0,AboveHWM!AL14,AboveHWM_PNGC!AL14)-Existing!AL14-NLSL!AL14),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9507.5259999999998},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM14-IF(TOCA!$E14=0,AboveHWM!AM14,AboveHWM_PNGC!AM14)-Existing!AM14-NLSL!AM14),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5169.8490000000002},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN14-IF(TOCA!$E14=0,AboveHWM!AN14,AboveHWM_PNGC!AN14)-Existing!AN14-NLSL!AN14),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8759.9359999999997},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO14-IF(TOCA!$E14=0,AboveHWM!AO14,AboveHWM_PNGC!AO14)-Existing!AO14-NLSL!AO14),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4723.5410000000002},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP14-IF(TOCA!$E14=0,AboveHWM!AP14,AboveHWM_PNGC!AP14)-Existing!AP14-NLSL!AP14),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7643.9059999999999},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ14-IF(TOCA!$E14=0,AboveHWM!AQ14,AboveHWM_PNGC!AQ14)-Existing!AQ14-NLSL!AQ14),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4845.57},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR14-IF(TOCA!$E14=0,AboveHWM!AR14,AboveHWM_PNGC!AR14)-Existing!AR14-NLSL!AR14),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7927.0839999999998},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS14-IF(TOCA!$E14=0,AboveHWM!AS14,AboveHWM_PNGC!AS14)-Existing!AS14-NLSL!AS14),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4101.5590000000002},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT14-IF(TOCA!$E14=0,AboveHWM!AT14,AboveHWM_PNGC!AT14)-Existing!AT14-NLSL!AT14),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9841.991},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU14-IF(TOCA!$E14=0,AboveHWM!AU14,AboveHWM_PNGC!AU14)-Existing!AU14-NLSL!AU14),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5287.732},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV14-IF(TOCA!$E14=0,AboveHWM!AV14,AboveHWM_PNGC!AV14)-Existing!AV14-NLSL!AV14),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9688.7639999999992},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW14-IF(TOCA!$E14=0,AboveHWM!AW14,AboveHWM_PNGC!AW14)-Existing!AW14-NLSL!AW14),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5310.6880000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX14-IF(TOCA!$E14=0,AboveHWM!AX14,AboveHWM_PNGC!AX14)-Existing!AX14-NLSL!AX14),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7599.4719999999998},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY14-IF(TOCA!$E14=0,AboveHWM!AY14,AboveHWM_PNGC!AY14)-Existing!AY14-NLSL!AY14),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4287.1289999999999},{"$f":"IF(Init!S15=0,1,0)","v":1},0]
[null,10059,"Bandon, City of",{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D15-IF(TOCA!$E15=0,AboveHWM!D15,AboveHWM_PNGC!D15)-Existing!D15-NLSL!D15),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3333.6579999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E15-IF(TOCA!$E15=0,AboveHWM!E15,AboveHWM_PNGC!E15)-Existing!E15-NLSL!E15),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1797.231},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F15-IF(TOCA!$E15=0,AboveHWM!F15,AboveHWM_PNGC!F15)-Existing!F15-NLSL!F15),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3902.0549999999998},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G15-IF(TOCA!$E15=0,AboveHWM!G15,AboveHWM_PNGC!G15)-Existing!G15-NLSL!G15),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2510.5810000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H15-IF(TOCA!$E15=0,AboveHWM!H15,AboveHWM_PNGC!H15)-Existing!H15-NLSL!H15),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4066.3270000000002},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I15-IF(TOCA!$E15=0,AboveHWM!I15,AboveHWM_PNGC!I15)-Existing!I15-NLSL!I15),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2865.1060000000002},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J15-IF(TOCA!$E15=0,AboveHWM!J15,AboveHWM_PNGC!J15)-Existing!J15-NLSL!J15),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4494.5529999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K15-IF(TOCA!$E15=0,AboveHWM!K15,AboveHWM_PNGC!K15)-Existing!K15-NLSL!K15),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2909.8820000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L15-IF(TOCA!$E15=0,AboveHWM!L15,AboveHWM_PNGC!L15)-Existing!L15-NLSL!L15),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3935.1660000000002},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M15-IF(TOCA!$E15=0,AboveHWM!M15,AboveHWM_PNGC!M15)-Existing!M15-NLSL!M15),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2342.848},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N15-IF(TOCA!$E15=0,AboveHWM!N15,AboveHWM_PNGC!N15)-Existing!N15-NLSL!N15),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3713.9229999999998},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O15-IF(TOCA!$E15=0,AboveHWM!O15,AboveHWM_PNGC!O15)-Existing!O15-NLSL!O15),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2400.0459999999998},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P15-IF(TOCA!$E15=0,AboveHWM!P15,AboveHWM_PNGC!P15)-Existing!P15-NLSL!P15),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3527.2759999999998},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q15-IF(TOCA!$E15=0,AboveHWM!Q15,AboveHWM_PNGC!Q15)-Existing!Q15-NLSL!Q15),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2105.3870000000002},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R15-IF(TOCA!$E15=0,AboveHWM!R15,AboveHWM_PNGC!R15)-Existing!R15-NLSL!R15),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2777.0079999999998},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S15-IF(TOCA!$E15=0,AboveHWM!S15,AboveHWM_PNGC!S15)-Existing!S15-NLSL!S15),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1929.075},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T15-IF(TOCA!$E15=0,AboveHWM!T15,AboveHWM_PNGC!T15)-Existing!T15-NLSL!T15),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2880.15},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U15-IF(TOCA!$E15=0,AboveHWM!U15,AboveHWM_PNGC!U15)-Existing!U15-NLSL!U15),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1630.2809999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V15-IF(TOCA!$E15=0,AboveHWM!V15,AboveHWM_PNGC!V15)-Existing!V15-NLSL!V15),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2797.9520000000002},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W15-IF(TOCA!$E15=0,AboveHWM!W15,AboveHWM_PNGC!W15)-Existing!W15-NLSL!W15),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1699.7},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X15-IF(TOCA!$E15=0,AboveHWM!X15,AboveHWM_PNGC!X15)-Existing!X15-NLSL!X15),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2823.9459999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y15-IF(TOCA!$E15=0,AboveHWM!Y15,AboveHWM_PNGC!Y15)-Existing!Y15-NLSL!Y15),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1703.4749999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z15-IF(TOCA!$E15=0,AboveHWM!Z15,AboveHWM_PNGC!Z15)-Existing!Z15-NLSL!Z15),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2871.328},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA15-IF(TOCA!$E15=0,AboveHWM!AA15,AboveHWM_PNGC!AA15)-Existing!AA15-NLSL!AA15),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1739.221},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB15-IF(TOCA!$E15=0,AboveHWM!AB15,AboveHWM_PNGC!AB15)-Existing!AB15-NLSL!AB15),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3341.96},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC15-IF(TOCA!$E15=0,AboveHWM!AC15,AboveHWM_PNGC!AC15)-Existing!AC15-NLSL!AC15),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1801.7070000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD15-IF(TOCA!$E15=0,AboveHWM!AD15,AboveHWM_PNGC!AD15)-Existing!AD15-NLSL!AD15),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3749.3530000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE15-IF(TOCA!$E15=0,AboveHWM!AE15,AboveHWM_PNGC!AE15)-Existing!AE15-NLSL!AE15),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2679.2489999999998},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF15-IF(TOCA!$E15=0,AboveHWM!AF15,AboveHWM_PNGC!AF15)-Existing!AF15-NLSL!AF15),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4246.5839999999998},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG15-IF(TOCA!$E15=0,AboveHWM!AG15,AboveHWM_PNGC!AG15)-Existing!AG15-NLSL!AG15),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2702.11},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH15-IF(TOCA!$E15=0,AboveHWM!AH15,AboveHWM_PNGC!AH15)-Existing!AH15-NLSL!AH15),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4323.9989999999998},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI15-IF(TOCA!$E15=0,AboveHWM!AI15,AboveHWM_PNGC!AI15)-Existing!AI15-NLSL!AI15),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3098.864},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ15-IF(TOCA!$E15=0,AboveHWM!AJ15,AboveHWM_PNGC!AJ15)-Existing!AJ15-NLSL!AJ15),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3867.7579999999998},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK15-IF(TOCA!$E15=0,AboveHWM!AK15,AboveHWM_PNGC!AK15)-Existing!AK15-NLSL!AK15),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2339.7429999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL15-IF(TOCA!$E15=0,AboveHWM!AL15,AboveHWM_PNGC!AL15)-Existing!AL15-NLSL!AL15),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3873.4290000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM15-IF(TOCA!$E15=0,AboveHWM!AM15,AboveHWM_PNGC!AM15)-Existing!AM15-NLSL!AM15),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2255.75},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN15-IF(TOCA!$E15=0,AboveHWM!AN15,AboveHWM_PNGC!AN15)-Existing!AN15-NLSL!AN15),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3536.049},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO15-IF(TOCA!$E15=0,AboveHWM!AO15,AboveHWM_PNGC!AO15)-Existing!AO15-NLSL!AO15),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2110.6239999999998},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP15-IF(TOCA!$E15=0,AboveHWM!AP15,AboveHWM_PNGC!AP15)-Existing!AP15-NLSL!AP15),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2783.913},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ15-IF(TOCA!$E15=0,AboveHWM!AQ15,AboveHWM_PNGC!AQ15)-Existing!AQ15-NLSL!AQ15),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1933.8720000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR15-IF(TOCA!$E15=0,AboveHWM!AR15,AboveHWM_PNGC!AR15)-Existing!AR15-NLSL!AR15),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2887.31},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS15-IF(TOCA!$E15=0,AboveHWM!AS15,AboveHWM_PNGC!AS15)-Existing!AS15-NLSL!AS15),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1634.335},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT15-IF(TOCA!$E15=0,AboveHWM!AT15,AboveHWM_PNGC!AT15)-Existing!AT15-NLSL!AT15),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2804.9059999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU15-IF(TOCA!$E15=0,AboveHWM!AU15,AboveHWM_PNGC!AU15)-Existing!AU15-NLSL!AU15),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1703.925},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV15-IF(TOCA!$E15=0,AboveHWM!AV15,AboveHWM_PNGC!AV15)-Existing!AV15-NLSL!AV15),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2830.9639999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW15-IF(TOCA!$E15=0,AboveHWM!AW15,AboveHWM_PNGC!AW15)-Existing!AW15-NLSL!AW15),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1707.7080000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX15-IF(TOCA!$E15=0,AboveHWM!AX15,AboveHWM_PNGC!AX15)-Existing!AX15-NLSL!AX15),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2878.462},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY15-IF(TOCA!$E15=0,AboveHWM!AY15,AboveHWM_PNGC!AY15)-Existing!AY15-NLSL!AY15),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1743.5419999999999},{"$f":"IF(Init!S16=0,1,0)","v":1},0]
[null,10062,"Bonners Ferry, City of",{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D17-IF(TOCA!$E17=0,AboveHWM!D17,AboveHWM_PNGC!D17)-Existing!D17-NLSL!D17),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2822.3999999999996},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E17-IF(TOCA!$E17=0,AboveHWM!E17,AboveHWM_PNGC!E17)-Existing!E17-NLSL!E17),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1186.1209999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F17-IF(TOCA!$E17=0,AboveHWM!F17,AboveHWM_PNGC!F17)-Existing!F17-NLSL!F17),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3266.165},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G17-IF(TOCA!$E17=0,AboveHWM!G17,AboveHWM_PNGC!G17)-Existing!G17-NLSL!G17),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1724.614},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H17-IF(TOCA!$E17=0,AboveHWM!H17,AboveHWM_PNGC!H17)-Existing!H17-NLSL!H17),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4204.348},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I17-IF(TOCA!$E17=0,AboveHWM!I17,AboveHWM_PNGC!I17)-Existing!I17-NLSL!I17),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2332.0749999999998},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J17-IF(TOCA!$E17=0,AboveHWM!J17,AboveHWM_PNGC!J17)-Existing!J17-NLSL!J17),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4091.6509999999998},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K17-IF(TOCA!$E17=0,AboveHWM!K17,AboveHWM_PNGC!K17)-Existing!K17-NLSL!K17),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2370.5619999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L17-IF(TOCA!$E17=0,AboveHWM!L17,AboveHWM_PNGC!L17)-Existing!L17-NLSL!L17),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3709.6769999999997},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M17-IF(TOCA!$E17=0,AboveHWM!M17,AboveHWM_PNGC!M17)-Existing!M17-NLSL!M17),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1958.241},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N17-IF(TOCA!$E17=0,AboveHWM!N17,AboveHWM_PNGC!N17)-Existing!N17-NLSL!N17),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3232.6679999999997},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O17-IF(TOCA!$E17=0,AboveHWM!O17,AboveHWM_PNGC!O17)-Existing!O17-NLSL!O17),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1475.374},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P17-IF(TOCA!$E17=0,AboveHWM!P17,AboveHWM_PNGC!P17)-Existing!P17-NLSL!P17),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2134.2640000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q17-IF(TOCA!$E17=0,AboveHWM!Q17,AboveHWM_PNGC!Q17)-Existing!Q17-NLSL!Q17),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":815.28},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R17-IF(TOCA!$E17=0,AboveHWM!R17,AboveHWM_PNGC!R17)-Existing!R17-NLSL!R17),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1230.1209999999996},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S17-IF(TOCA!$E17=0,AboveHWM!S17,AboveHWM_PNGC!S17)-Existing!S17-NLSL!S17),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":-54.76299999999992},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T17-IF(TOCA!$E17=0,AboveHWM!T17,AboveHWM_PNGC!T17)-Existing!T17-NLSL!T17),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1195.884},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U17-IF(TOCA!$E17=0,AboveHWM!U17,AboveHWM_PNGC!U17)-Existing!U17-NLSL!U17),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16.350999999999885},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V17-IF(TOCA!$E17=0,AboveHWM!V17,AboveHWM_PNGC!V17)-Existing!V17-NLSL!V17),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1882.8589999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W17-IF(TOCA!$E17=0,AboveHWM!W17,AboveHWM_PNGC!W17)-Existing!W17-NLSL!W17),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":509.72400000000016},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X17-IF(TOCA!$E17=0,AboveHWM!X17,AboveHWM_PNGC!X17)-Existing!X17-NLSL!X17),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2823.7919999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y17-IF(TOCA!$E17=0,AboveHWM!Y17,AboveHWM_PNGC!Y17)-Existing!Y17-NLSL!Y17),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1017.9470000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z17-IF(TOCA!$E17=0,AboveHWM!Z17,AboveHWM_PNGC!Z17)-Existing!Z17-NLSL!Z17),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2578.0159999999996},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA17-IF(TOCA!$E17=0,AboveHWM!AA17,AboveHWM_PNGC!AA17)-Existing!AA17-NLSL!AA17),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1112.8789999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB17-IF(TOCA!$E17=0,AboveHWM!AB17,AboveHWM_PNGC!AB17)-Existing!AB17-NLSL!AB17),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2856.4430000000002},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC17-IF(TOCA!$E17=0,AboveHWM!AC17,AboveHWM_PNGC!AC17)-Existing!AC17-NLSL!AC17),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1199.3789999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD17-IF(TOCA!$E17=0,AboveHWM!AD17,AboveHWM_PNGC!AD17)-Existing!AD17-NLSL!AD17),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3338.8339999999998},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE17-IF(TOCA!$E17=0,AboveHWM!AE17,AboveHWM_PNGC!AE17)-Existing!AE17-NLSL!AE17),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1688.8600000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF17-IF(TOCA!$E17=0,AboveHWM!AF17,AboveHWM_PNGC!AF17)-Existing!AF17-NLSL!AF17),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4181.607},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG17-IF(TOCA!$E17=0,AboveHWM!AG17,AboveHWM_PNGC!AG17)-Existing!AG17-NLSL!AG17),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2371.7619999999997},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH17-IF(TOCA!$E17=0,AboveHWM!AH17,AboveHWM_PNGC!AH17)-Existing!AH17-NLSL!AH17),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4139.4699999999993},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI17-IF(TOCA!$E17=0,AboveHWM!AI17,AboveHWM_PNGC!AI17)-Existing!AI17-NLSL!AI17),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2342.9470000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ17-IF(TOCA!$E17=0,AboveHWM!AJ17,AboveHWM_PNGC!AJ17)-Existing!AJ17-NLSL!AJ17),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3580.1309999999994},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK17-IF(TOCA!$E17=0,AboveHWM!AK17,AboveHWM_PNGC!AK17)-Existing!AK17-NLSL!AK17),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1878.377},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL17-IF(TOCA!$E17=0,AboveHWM!AL17,AboveHWM_PNGC!AL17)-Existing!AL17-NLSL!AL17),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3206.3069999999998},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM17-IF(TOCA!$E17=0,AboveHWM!AM17,AboveHWM_PNGC!AM17)-Existing!AM17-NLSL!AM17),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1537.3079999999998},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN17-IF(TOCA!$E17=0,AboveHWM!AN17,AboveHWM_PNGC!AN17)-Existing!AN17-NLSL!AN17),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2163.6509999999998},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO17-IF(TOCA!$E17=0,AboveHWM!AO17,AboveHWM_PNGC!AO17)-Existing!AO17-NLSL!AO17),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":827.45900000000006},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP17-IF(TOCA!$E17=0,AboveHWM!AP17,AboveHWM_PNGC!AP17)-Existing!AP17-NLSL!AP17),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1264.5039999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ17-IF(TOCA!$E17=0,AboveHWM!AQ17,AboveHWM_PNGC!AQ17)-Existing!AQ17-NLSL!AQ17),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":-41.5150000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR17-IF(TOCA!$E17=0,AboveHWM!AR17,AboveHWM_PNGC!AR17)-Existing!AR17-NLSL!AR17),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1232.8879999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS17-IF(TOCA!$E17=0,AboveHWM!AS17,AboveHWM_PNGC!AS17)-Existing!AS17-NLSL!AS17),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":30.151999999999816},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT17-IF(TOCA!$E17=0,AboveHWM!AT17,AboveHWM_PNGC!AT17)-Existing!AT17-NLSL!AT17),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1918.7269999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU17-IF(TOCA!$E17=0,AboveHWM!AU17,AboveHWM_PNGC!AU17)-Existing!AU17-NLSL!AU17),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":523.67599999999993},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV17-IF(TOCA!$E17=0,AboveHWM!AV17,AboveHWM_PNGC!AV17)-Existing!AV17-NLSL!AV17),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2862.4389999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW17-IF(TOCA!$E17=0,AboveHWM!AW17,AboveHWM_PNGC!AW17)-Existing!AW17-NLSL!AW17),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1030.5830000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX17-IF(TOCA!$E17=0,AboveHWM!AX17,AboveHWM_PNGC!AX17)-Existing!AX17-NLSL!AX17),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2614.085},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY17-IF(TOCA!$E17=0,AboveHWM!AY17,AboveHWM_PNGC!AY17)-Existing!AY17-NLSL!AY17),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1127.1879999999999},{"$f":"IF(Init!S18=0,1,0)","v":1},0]
[null,10074,"Forest Grove, City of",{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D26-IF(TOCA!$E26=0,AboveHWM!D26,AboveHWM_PNGC!D26)-Existing!D26-NLSL!D26),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11439.242},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E26-IF(TOCA!$E26=0,AboveHWM!E26,AboveHWM_PNGC!E26)-Existing!E26-NLSL!E26),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5817.835},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F26-IF(TOCA!$E26=0,AboveHWM!F26,AboveHWM_PNGC!F26)-Existing!F26-NLSL!F26),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13254.886},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G26-IF(TOCA!$E26=0,AboveHWM!G26,AboveHWM_PNGC!G26)-Existing!G26-NLSL!G26),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8151.8050000000003},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H26-IF(TOCA!$E26=0,AboveHWM!H26,AboveHWM_PNGC!H26)-Existing!H26-NLSL!H26),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14047.673000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I26-IF(TOCA!$E26=0,AboveHWM!I26,AboveHWM_PNGC!I26)-Existing!I26-NLSL!I26),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9210.2639999999992},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J26-IF(TOCA!$E26=0,AboveHWM!J26,AboveHWM_PNGC!J26)-Existing!J26-NLSL!J26),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14271.706},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K26-IF(TOCA!$E26=0,AboveHWM!K26,AboveHWM_PNGC!K26)-Existing!K26-NLSL!K26),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8621.5259999999998},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L26-IF(TOCA!$E26=0,AboveHWM!L26,AboveHWM_PNGC!L26)-Existing!L26-NLSL!L26),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13619.481000000002},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M26-IF(TOCA!$E26=0,AboveHWM!M26,AboveHWM_PNGC!M26)-Existing!M26-NLSL!M26),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7760.9359999999997},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N26-IF(TOCA!$E26=0,AboveHWM!N26,AboveHWM_PNGC!N26)-Existing!N26-NLSL!N26),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12560.422},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O26-IF(TOCA!$E26=0,AboveHWM!O26,AboveHWM_PNGC!O26)-Existing!O26-NLSL!O26),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7512.4110000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P26-IF(TOCA!$E26=0,AboveHWM!P26,AboveHWM_PNGC!P26)-Existing!P26-NLSL!P26),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12093.487000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q26-IF(TOCA!$E26=0,AboveHWM!Q26,AboveHWM_PNGC!Q26)-Existing!Q26-NLSL!Q26),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6625.28},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R26-IF(TOCA!$E26=0,AboveHWM!R26,AboveHWM_PNGC!R26)-Existing!R26-NLSL!R26),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10083.924000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S26-IF(TOCA!$E26=0,AboveHWM!S26,AboveHWM_PNGC!S26)-Existing!S26-NLSL!S26),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6052.8770000000004},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T26-IF(TOCA!$E26=0,AboveHWM!T26,AboveHWM_PNGC!T26)-Existing!T26-NLSL!T26),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9485.16},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U26-IF(TOCA!$E26=0,AboveHWM!U26,AboveHWM_PNGC!U26)-Existing!U26-NLSL!U26),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4803.18},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V26-IF(TOCA!$E26=0,AboveHWM!V26,AboveHWM_PNGC!V26)-Existing!V26-NLSL!V26),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10961.304},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W26-IF(TOCA!$E26=0,AboveHWM!W26,AboveHWM_PNGC!W26)-Existing!W26-NLSL!W26),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5875.2960000000003},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X26-IF(TOCA!$E26=0,AboveHWM!X26,AboveHWM_PNGC!X26)-Existing!X26-NLSL!X26),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11148.833000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y26-IF(TOCA!$E26=0,AboveHWM!Y26,AboveHWM_PNGC!Y26)-Existing!Y26-NLSL!Y26),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5954.8439999999991},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z26-IF(TOCA!$E26=0,AboveHWM!Z26,AboveHWM_PNGC!Z26)-Existing!Z26-NLSL!Z26),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10058.929},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA26-IF(TOCA!$E26=0,AboveHWM!AA26,AboveHWM_PNGC!AA26)-Existing!AA26-NLSL!AA26),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5576.9279999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB26-IF(TOCA!$E26=0,AboveHWM!AB26,AboveHWM_PNGC!AB26)-Existing!AB26-NLSL!AB26),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11404.43},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC26-IF(TOCA!$E26=0,AboveHWM!AC26,AboveHWM_PNGC!AC26)-Existing!AC26-NLSL!AC26),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5789.6210000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD26-IF(TOCA!$E26=0,AboveHWM!AD26,AboveHWM_PNGC!AD26)-Existing!AD26-NLSL!AD26),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12764.332999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE26-IF(TOCA!$E26=0,AboveHWM!AE26,AboveHWM_PNGC!AE26)-Existing!AE26-NLSL!AE26),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8587.2820000000011},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF26-IF(TOCA!$E26=0,AboveHWM!AF26,AboveHWM_PNGC!AF26)-Existing!AF26-NLSL!AF26),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14519.903},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG26-IF(TOCA!$E26=0,AboveHWM!AG26,AboveHWM_PNGC!AG26)-Existing!AG26-NLSL!AG26),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8701.232},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH26-IF(TOCA!$E26=0,AboveHWM!AH26,AboveHWM_PNGC!AH26)-Existing!AH26-NLSL!AH26),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13767.403999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI26-IF(TOCA!$E26=0,AboveHWM!AI26,AboveHWM_PNGC!AI26)-Existing!AI26-NLSL!AI26),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9073.8449999999993},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ26-IF(TOCA!$E26=0,AboveHWM!AJ26,AboveHWM_PNGC!AJ26)-Existing!AJ26-NLSL!AJ26),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13085.664000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK26-IF(TOCA!$E26=0,AboveHWM!AK26,AboveHWM_PNGC!AK26)-Existing!AK26-NLSL!AK26),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7537.8989999999994},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL26-IF(TOCA!$E26=0,AboveHWM!AL26,AboveHWM_PNGC!AL26)-Existing!AL26-NLSL!AL26),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12952.682999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM26-IF(TOCA!$E26=0,AboveHWM!AM26,AboveHWM_PNGC!AM26)-Existing!AM26-NLSL!AM26),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7073.9160000000002},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN26-IF(TOCA!$E26=0,AboveHWM!AN26,AboveHWM_PNGC!AN26)-Existing!AN26-NLSL!AN26),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12062.953},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO26-IF(TOCA!$E26=0,AboveHWM!AO26,AboveHWM_PNGC!AO26)-Existing!AO26-NLSL!AO26),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6599.0039999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP26-IF(TOCA!$E26=0,AboveHWM!AP26,AboveHWM_PNGC!AP26)-Existing!AP26-NLSL!AP26),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10052.063},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ26-IF(TOCA!$E26=0,AboveHWM!AQ26,AboveHWM_PNGC!AQ26)-Existing!AQ26-NLSL!AQ26),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6020.8880000000008},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR26-IF(TOCA!$E26=0,AboveHWM!AR26,AboveHWM_PNGC!AR26)-Existing!AR26-NLSL!AR26),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9450.6989999999987},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS26-IF(TOCA!$E26=0,AboveHWM!AS26,AboveHWM_PNGC!AS26)-Existing!AS26-NLSL!AS26),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4774.2740000000003},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT26-IF(TOCA!$E26=0,AboveHWM!AT26,AboveHWM_PNGC!AT26)-Existing!AT26-NLSL!AT26),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10929.825999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU26-IF(TOCA!$E26=0,AboveHWM!AU26,AboveHWM_PNGC!AU26)-Existing!AU26-NLSL!AU26),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5845.3710000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV26-IF(TOCA!$E26=0,AboveHWM!AV26,AboveHWM_PNGC!AV26)-Existing!AV26-NLSL!AV26),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11117.948999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW26-IF(TOCA!$E26=0,AboveHWM!AW26,AboveHWM_PNGC!AW26)-Existing!AW26-NLSL!AW26),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5925.4409999999998},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX26-IF(TOCA!$E26=0,AboveHWM!AX26,AboveHWM_PNGC!AX26)-Existing!AX26-NLSL!AX26),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10026.589},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY26-IF(TOCA!$E26=0,AboveHWM!AY26,AboveHWM_PNGC!AY26)-Existing!AY26-NLSL!AY26),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5546.6770000000006},{"$f":"IF(Init!S27=0,1,0)","v":1},0]
[null,10087,"Port Angeles, City of",{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D35-IF(TOCA!$E35=0,AboveHWM!D35,AboveHWM_PNGC!D35)-Existing!D35-NLSL!D35),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12555.496999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E35-IF(TOCA!$E35=0,AboveHWM!E35,AboveHWM_PNGC!E35)-Existing!E35-NLSL!E35),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9697.9599999999991},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F35-IF(TOCA!$E35=0,AboveHWM!F35,AboveHWM_PNGC!F35)-Existing!F35-NLSL!F35),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15115.302},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G35-IF(TOCA!$E35=0,AboveHWM!G35,AboveHWM_PNGC!G35)-Existing!G35-NLSL!G35),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13428.681},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H35-IF(TOCA!$E35=0,AboveHWM!H35,AboveHWM_PNGC!H35)-Existing!H35-NLSL!H35),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18145.333999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I35-IF(TOCA!$E35=0,AboveHWM!I35,AboveHWM_PNGC!I35)-Existing!I35-NLSL!I35),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13580.295},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J35-IF(TOCA!$E35=0,AboveHWM!J35,AboveHWM_PNGC!J35)-Existing!J35-NLSL!J35),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17428.812999999998},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K35-IF(TOCA!$E35=0,AboveHWM!K35,AboveHWM_PNGC!K35)-Existing!K35-NLSL!K35),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15200.148999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L35-IF(TOCA!$E35=0,AboveHWM!L35,AboveHWM_PNGC!L35)-Existing!L35-NLSL!L35),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16498.182000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M35-IF(TOCA!$E35=0,AboveHWM!M35,AboveHWM_PNGC!M35)-Existing!M35-NLSL!M35),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13104.361000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N35-IF(TOCA!$E35=0,AboveHWM!N35,AboveHWM_PNGC!N35)-Existing!N35-NLSL!N35),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15076.993},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O35-IF(TOCA!$E35=0,AboveHWM!O35,AboveHWM_PNGC!O35)-Existing!O35-NLSL!O35),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11857.754000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P35-IF(TOCA!$E35=0,AboveHWM!P35,AboveHWM_PNGC!P35)-Existing!P35-NLSL!P35),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13204.28},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q35-IF(TOCA!$E35=0,AboveHWM!Q35,AboveHWM_PNGC!Q35)-Existing!Q35-NLSL!Q35),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10139.069},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R35-IF(TOCA!$E35=0,AboveHWM!R35,AboveHWM_PNGC!R35)-Existing!R35-NLSL!R35),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10155.858},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S35-IF(TOCA!$E35=0,AboveHWM!S35,AboveHWM_PNGC!S35)-Existing!S35-NLSL!S35),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8673.0419999999995},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T35-IF(TOCA!$E35=0,AboveHWM!T35,AboveHWM_PNGC!T35)-Existing!T35-NLSL!T35),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9895.393},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U35-IF(TOCA!$E35=0,AboveHWM!U35,AboveHWM_PNGC!U35)-Existing!U35-NLSL!U35),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7455.7529999999997},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V35-IF(TOCA!$E35=0,AboveHWM!V35,AboveHWM_PNGC!V35)-Existing!V35-NLSL!V35),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9251.6759999999995},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W35-IF(TOCA!$E35=0,AboveHWM!W35,AboveHWM_PNGC!W35)-Existing!W35-NLSL!W35),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7429.0349999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X35-IF(TOCA!$E35=0,AboveHWM!X35,AboveHWM_PNGC!X35)-Existing!X35-NLSL!X35),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9492.4639999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y35-IF(TOCA!$E35=0,AboveHWM!Y35,AboveHWM_PNGC!Y35)-Existing!Y35-NLSL!Y35),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7445.1030000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z35-IF(TOCA!$E35=0,AboveHWM!Z35,AboveHWM_PNGC!Z35)-Existing!Z35-NLSL!Z35),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9438.6440000000002},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA35-IF(TOCA!$E35=0,AboveHWM!AA35,AboveHWM_PNGC!AA35)-Existing!AA35-NLSL!AA35),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7638.3040000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB35-IF(TOCA!$E35=0,AboveHWM!AB35,AboveHWM_PNGC!AB35)-Existing!AB35-NLSL!AB35),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12555.496999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC35-IF(TOCA!$E35=0,AboveHWM!AC35,AboveHWM_PNGC!AC35)-Existing!AC35-NLSL!AC35),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9697.9599999999991},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD35-IF(TOCA!$E35=0,AboveHWM!AD35,AboveHWM_PNGC!AD35)-Existing!AD35-NLSL!AD35),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15115.302},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE35-IF(TOCA!$E35=0,AboveHWM!AE35,AboveHWM_PNGC!AE35)-Existing!AE35-NLSL!AE35),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13428.681},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF35-IF(TOCA!$E35=0,AboveHWM!AF35,AboveHWM_PNGC!AF35)-Existing!AF35-NLSL!AF35),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18145.333999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG35-IF(TOCA!$E35=0,AboveHWM!AG35,AboveHWM_PNGC!AG35)-Existing!AG35-NLSL!AG35),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13580.295},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH35-IF(TOCA!$E35=0,AboveHWM!AH35,AboveHWM_PNGC!AH35)-Existing!AH35-NLSL!AH35),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17428.812999999998},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI35-IF(TOCA!$E35=0,AboveHWM!AI35,AboveHWM_PNGC!AI35)-Existing!AI35-NLSL!AI35),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15200.148999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ35-IF(TOCA!$E35=0,AboveHWM!AJ35,AboveHWM_PNGC!AJ35)-Existing!AJ35-NLSL!AJ35),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15929.277},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK35-IF(TOCA!$E35=0,AboveHWM!AK35,AboveHWM_PNGC!AK35)-Existing!AK35-NLSL!AK35),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12652.486999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL35-IF(TOCA!$E35=0,AboveHWM!AL35,AboveHWM_PNGC!AL35)-Existing!AL35-NLSL!AL35),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15076.993},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM35-IF(TOCA!$E35=0,AboveHWM!AM35,AboveHWM_PNGC!AM35)-Existing!AM35-NLSL!AM35),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11857.754000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN35-IF(TOCA!$E35=0,AboveHWM!AN35,AboveHWM_PNGC!AN35)-Existing!AN35-NLSL!AN35),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13204.28},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO35-IF(TOCA!$E35=0,AboveHWM!AO35,AboveHWM_PNGC!AO35)-Existing!AO35-NLSL!AO35),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10139.069},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP35-IF(TOCA!$E35=0,AboveHWM!AP35,AboveHWM_PNGC!AP35)-Existing!AP35-NLSL!AP35),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10155.858},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ35-IF(TOCA!$E35=0,AboveHWM!AQ35,AboveHWM_PNGC!AQ35)-Existing!AQ35-NLSL!AQ35),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8673.0419999999995},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR35-IF(TOCA!$E35=0,AboveHWM!AR35,AboveHWM_PNGC!AR35)-Existing!AR35-NLSL!AR35),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9895.393},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS35-IF(TOCA!$E35=0,AboveHWM!AS35,AboveHWM_PNGC!AS35)-Existing!AS35-NLSL!AS35),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7455.7529999999997},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT35-IF(TOCA!$E35=0,AboveHWM!AT35,AboveHWM_PNGC!AT35)-Existing!AT35-NLSL!AT35),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9251.6759999999995},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU35-IF(TOCA!$E35=0,AboveHWM!AU35,AboveHWM_PNGC!AU35)-Existing!AU35-NLSL!AU35),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7429.0349999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV35-IF(TOCA!$E35=0,AboveHWM!AV35,AboveHWM_PNGC!AV35)-Existing!AV35-NLSL!AV35),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9492.4639999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW35-IF(TOCA!$E35=0,AboveHWM!AW35,AboveHWM_PNGC!AW35)-Existing!AW35-NLSL!AW35),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7445.1030000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX35-IF(TOCA!$E35=0,AboveHWM!AX35,AboveHWM_PNGC!AX35)-Existing!AX35-NLSL!AX35),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9438.6440000000002},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY35-IF(TOCA!$E35=0,AboveHWM!AY35,AboveHWM_PNGC!AY35)-Existing!AY35-NLSL!AY35),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7638.3040000000001},{"$f":"IF(Init!S36=0,1,0)","v":1},0]
[null,10106,"Clearwater Power",{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D44-IF(TOCA!$E44=0,AboveHWM!D44,AboveHWM_PNGC!D44)-Existing!D44-NLSL!D44),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10021.522000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E44-IF(TOCA!$E44=0,AboveHWM!E44,AboveHWM_PNGC!E44)-Existing!E44-NLSL!E44),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5765.8950000000004},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F44-IF(TOCA!$E44=0,AboveHWM!F44,AboveHWM_PNGC!F44)-Existing!F44-NLSL!F44),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11923.81},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G44-IF(TOCA!$E44=0,AboveHWM!G44,AboveHWM_PNGC!G44)-Existing!G44-NLSL!G44),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7823.0529999999999},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H44-IF(TOCA!$E44=0,AboveHWM!H44,AboveHWM_PNGC!H44)-Existing!H44-NLSL!H44),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14634.287},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I44-IF(TOCA!$E44=0,AboveHWM!I44,AboveHWM_PNGC!I44)-Existing!I44-NLSL!I44),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9726.69},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J44-IF(TOCA!$E44=0,AboveHWM!J44,AboveHWM_PNGC!J44)-Existing!J44-NLSL!J44),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13518.413},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K44-IF(TOCA!$E44=0,AboveHWM!K44,AboveHWM_PNGC!K44)-Existing!K44-NLSL!K44),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8936.6749999999993},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L44-IF(TOCA!$E44=0,AboveHWM!L44,AboveHWM_PNGC!L44)-Existing!L44-NLSL!L44),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12428.445},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M44-IF(TOCA!$E44=0,AboveHWM!M44,AboveHWM_PNGC!M44)-Existing!M44-NLSL!M44),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7741.3649999999998},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N44-IF(TOCA!$E44=0,AboveHWM!N44,AboveHWM_PNGC!N44)-Existing!N44-NLSL!N44),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11631.154},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O44-IF(TOCA!$E44=0,AboveHWM!O44,AboveHWM_PNGC!O44)-Existing!O44-NLSL!O44),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7029.08},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P44-IF(TOCA!$E44=0,AboveHWM!P44,AboveHWM_PNGC!P44)-Existing!P44-NLSL!P44),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10179.678},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q44-IF(TOCA!$E44=0,AboveHWM!Q44,AboveHWM_PNGC!Q44)-Existing!Q44-NLSL!Q44),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6005.3360000000002},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R44-IF(TOCA!$E44=0,AboveHWM!R44,AboveHWM_PNGC!R44)-Existing!R44-NLSL!R44),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8912.9159999999993},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S44-IF(TOCA!$E44=0,AboveHWM!S44,AboveHWM_PNGC!S44)-Existing!S44-NLSL!S44),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5546.5540000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T44-IF(TOCA!$E44=0,AboveHWM!T44,AboveHWM_PNGC!T44)-Existing!T44-NLSL!T44),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8912.6479999999992},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U44-IF(TOCA!$E44=0,AboveHWM!U44,AboveHWM_PNGC!U44)-Existing!U44-NLSL!U44),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4861.1369999999997},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V44-IF(TOCA!$E44=0,AboveHWM!V44,AboveHWM_PNGC!V44)-Existing!V44-NLSL!V44),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9488.9339999999993},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W44-IF(TOCA!$E44=0,AboveHWM!W44,AboveHWM_PNGC!W44)-Existing!W44-NLSL!W44),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5505.7479999999996},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X44-IF(TOCA!$E44=0,AboveHWM!X44,AboveHWM_PNGC!X44)-Existing!X44-NLSL!X44),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9790.7260000000006},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y44-IF(TOCA!$E44=0,AboveHWM!Y44,AboveHWM_PNGC!Y44)-Existing!Y44-NLSL!Y44),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5159.1530000000002},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z44-IF(TOCA!$E44=0,AboveHWM!Z44,AboveHWM_PNGC!Z44)-Existing!Z44-NLSL!Z44),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8633.5139999999992},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA44-IF(TOCA!$E44=0,AboveHWM!AA44,AboveHWM_PNGC!AA44)-Existing!AA44-NLSL!AA44),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5197.5870000000004},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB44-IF(TOCA!$E44=0,AboveHWM!AB44,AboveHWM_PNGC!AB44)-Existing!AB44-NLSL!AB44),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10062.76},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC44-IF(TOCA!$E44=0,AboveHWM!AC44,AboveHWM_PNGC!AC44)-Existing!AC44-NLSL!AC44),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5788.0459999999994},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD44-IF(TOCA!$E44=0,AboveHWM!AD44,AboveHWM_PNGC!AD44)-Existing!AD44-NLSL!AD44),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11963.707},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE44-IF(TOCA!$E44=0,AboveHWM!AE44,AboveHWM_PNGC!AE44)-Existing!AE44-NLSL!AE44),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7847.1129999999994},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF44-IF(TOCA!$E44=0,AboveHWM!AF44,AboveHWM_PNGC!AF44)-Existing!AF44-NLSL!AF44),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14673.140000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG44-IF(TOCA!$E44=0,AboveHWM!AG44,AboveHWM_PNGC!AG44)-Existing!AG44-NLSL!AG44),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9751.2199999999993},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH44-IF(TOCA!$E44=0,AboveHWM!AH44,AboveHWM_PNGC!AH44)-Existing!AH44-NLSL!AH44),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13557.754999999999},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI44-IF(TOCA!$E44=0,AboveHWM!AI44,AboveHWM_PNGC!AI44)-Existing!AI44-NLSL!AI44),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8960.7150000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ44-IF(TOCA!$E44=0,AboveHWM!AJ44,AboveHWM_PNGC!AJ44)-Existing!AJ44-NLSL!AJ44),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12094.950999999999},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK44-IF(TOCA!$E44=0,AboveHWM!AK44,AboveHWM_PNGC!AK44)-Existing!AK44-NLSL!AK44),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7532.4040000000005},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL44-IF(TOCA!$E44=0,AboveHWM!AL44,AboveHWM_PNGC!AL44)-Existing!AL44-NLSL!AL44),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11671.466},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM44-IF(TOCA!$E44=0,AboveHWM!AM44,AboveHWM_PNGC!AM44)-Existing!AM44-NLSL!AM44),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7052.1770000000006},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN44-IF(TOCA!$E44=0,AboveHWM!AN44,AboveHWM_PNGC!AN44)-Existing!AN44-NLSL!AN44),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10220.85},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO44-IF(TOCA!$E44=0,AboveHWM!AO44,AboveHWM_PNGC!AO44)-Existing!AO44-NLSL!AO44),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6028.1509999999998},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP44-IF(TOCA!$E44=0,AboveHWM!AP44,AboveHWM_PNGC!AP44)-Existing!AP44-NLSL!AP44),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8953.4500000000007},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ44-IF(TOCA!$E44=0,AboveHWM!AQ44,AboveHWM_PNGC!AQ44)-Existing!AQ44-NLSL!AQ44),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5569.4139999999998},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR44-IF(TOCA!$E44=0,AboveHWM!AR44,AboveHWM_PNGC!AR44)-Existing!AR44-NLSL!AR44),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8955.3090000000011},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS44-IF(TOCA!$E44=0,AboveHWM!AS44,AboveHWM_PNGC!AS44)-Existing!AS44-NLSL!AS44),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4882.4709999999995},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT44-IF(TOCA!$E44=0,AboveHWM!AT44,AboveHWM_PNGC!AT44)-Existing!AT44-NLSL!AT44),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9530.4240000000009},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU44-IF(TOCA!$E44=0,AboveHWM!AU44,AboveHWM_PNGC!AU44)-Existing!AU44-NLSL!AU44),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5527.6580000000004},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV44-IF(TOCA!$E44=0,AboveHWM!AV44,AboveHWM_PNGC!AV44)-Existing!AV44-NLSL!AV44),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9834.0349999999999},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW44-IF(TOCA!$E44=0,AboveHWM!AW44,AboveHWM_PNGC!AW44)-Existing!AW44-NLSL!AW44),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5179.2430000000004},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX44-IF(TOCA!$E44=0,AboveHWM!AX44,AboveHWM_PNGC!AX44)-Existing!AX44-NLSL!AX44),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8674.6980000000003},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY44-IF(TOCA!$E44=0,AboveHWM!AY44,AboveHWM_PNGC!AY44)-Existing!AY44-NLSL!AY44),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5220.3990000000003},{"$f":"IF(Init!S45=0,1,0)","v":1},0]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D53-IF(TOCA!$E53=0,AboveHWM!D53,AboveHWM_PNGC!D53)-Existing!D53-NLSL!D53),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7863.6310000000003},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E53-IF(TOCA!$E53=0,AboveHWM!E53,AboveHWM_PNGC!E53)-Existing!E53-NLSL!E53),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4342.8519999999999},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F53-IF(TOCA!$E53=0,AboveHWM!F53,AboveHWM_PNGC!F53)-Existing!F53-NLSL!F53),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9720.5139999999992},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G53-IF(TOCA!$E53=0,AboveHWM!G53,AboveHWM_PNGC!G53)-Existing!G53-NLSL!G53),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6372.0439999999999},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H53-IF(TOCA!$E53=0,AboveHWM!H53,AboveHWM_PNGC!H53)-Existing!H53-NLSL!H53),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10637.856},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I53-IF(TOCA!$E53=0,AboveHWM!I53,AboveHWM_PNGC!I53)-Existing!I53-NLSL!I53),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7531.2449999999999},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J53-IF(TOCA!$E53=0,AboveHWM!J53,AboveHWM_PNGC!J53)-Existing!J53-NLSL!J53),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10969.789000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K53-IF(TOCA!$E53=0,AboveHWM!K53,AboveHWM_PNGC!K53)-Existing!K53-NLSL!K53),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7247.75},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L53-IF(TOCA!$E53=0,AboveHWM!L53,AboveHWM_PNGC!L53)-Existing!L53-NLSL!L53),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9833.0190000000002},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M53-IF(TOCA!$E53=0,AboveHWM!M53,AboveHWM_PNGC!M53)-Existing!M53-NLSL!M53),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5972.2910000000002},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N53-IF(TOCA!$E53=0,AboveHWM!N53,AboveHWM_PNGC!N53)-Existing!N53-NLSL!N53),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8841.2510000000002},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O53-IF(TOCA!$E53=0,AboveHWM!O53,AboveHWM_PNGC!O53)-Existing!O53-NLSL!O53),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5758.1189999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P53-IF(TOCA!$E53=0,AboveHWM!P53,AboveHWM_PNGC!P53)-Existing!P53-NLSL!P53),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8560.6880000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q53-IF(TOCA!$E53=0,AboveHWM!Q53,AboveHWM_PNGC!Q53)-Existing!Q53-NLSL!Q53),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5090.2520000000004},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R53-IF(TOCA!$E53=0,AboveHWM!R53,AboveHWM_PNGC!R53)-Existing!R53-NLSL!R53),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6888.2740000000003},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S53-IF(TOCA!$E53=0,AboveHWM!S53,AboveHWM_PNGC!S53)-Existing!S53-NLSL!S53),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4740.2179999999998},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T53-IF(TOCA!$E53=0,AboveHWM!T53,AboveHWM_PNGC!T53)-Existing!T53-NLSL!T53),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6969.027},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U53-IF(TOCA!$E53=0,AboveHWM!U53,AboveHWM_PNGC!U53)-Existing!U53-NLSL!U53),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3856.5940000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V53-IF(TOCA!$E53=0,AboveHWM!V53,AboveHWM_PNGC!V53)-Existing!V53-NLSL!V53),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7506.2719999999999},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W53-IF(TOCA!$E53=0,AboveHWM!W53,AboveHWM_PNGC!W53)-Existing!W53-NLSL!W53),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4347.0159999999996},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X53-IF(TOCA!$E53=0,AboveHWM!X53,AboveHWM_PNGC!X53)-Existing!X53-NLSL!X53),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7622.0889999999999},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y53-IF(TOCA!$E53=0,AboveHWM!Y53,AboveHWM_PNGC!Y53)-Existing!Y53-NLSL!Y53),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4387.7929999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z53-IF(TOCA!$E53=0,AboveHWM!Z53,AboveHWM_PNGC!Z53)-Existing!Z53-NLSL!Z53),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6769.3410000000003},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA53-IF(TOCA!$E53=0,AboveHWM!AA53,AboveHWM_PNGC!AA53)-Existing!AA53-NLSL!AA53),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4089.2190000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB53-IF(TOCA!$E53=0,AboveHWM!AB53,AboveHWM_PNGC!AB53)-Existing!AB53-NLSL!AB53),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7944.085},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC53-IF(TOCA!$E53=0,AboveHWM!AC53,AboveHWM_PNGC!AC53)-Existing!AC53-NLSL!AC53),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4387.2849999999999},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD53-IF(TOCA!$E53=0,AboveHWM!AD53,AboveHWM_PNGC!AD53)-Existing!AD53-NLSL!AD53),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9390.3330000000005},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE53-IF(TOCA!$E53=0,AboveHWM!AE53,AboveHWM_PNGC!AE53)-Existing!AE53-NLSL!AE53),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6836.8220000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF53-IF(TOCA!$E53=0,AboveHWM!AF53,AboveHWM_PNGC!AF53)-Existing!AF53-NLSL!AF53),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11169.65},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG53-IF(TOCA!$E53=0,AboveHWM!AG53,AboveHWM_PNGC!AG53)-Existing!AG53-NLSL!AG53),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7139.2889999999998},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH53-IF(TOCA!$E53=0,AboveHWM!AH53,AboveHWM_PNGC!AH53)-Existing!AH53-NLSL!AH53),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10602.957},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI53-IF(TOCA!$E53=0,AboveHWM!AI53,AboveHWM_PNGC!AI53)-Existing!AI53-NLSL!AI53),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7754.549},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ53-IF(TOCA!$E53=0,AboveHWM!AJ53,AboveHWM_PNGC!AJ53)-Existing!AJ53-NLSL!AJ53),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9581.2749999999996},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK53-IF(TOCA!$E53=0,AboveHWM!AK53,AboveHWM_PNGC!AK53)-Existing!AK53-NLSL!AK53),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5912.848},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL53-IF(TOCA!$E53=0,AboveHWM!AL53,AboveHWM_PNGC!AL53)-Existing!AL53-NLSL!AL53),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9283.0249999999996},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM53-IF(TOCA!$E53=0,AboveHWM!AM53,AboveHWM_PNGC!AM53)-Existing!AM53-NLSL!AM53),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5447.3050000000003},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN53-IF(TOCA!$E53=0,AboveHWM!AN53,AboveHWM_PNGC!AN53)-Existing!AN53-NLSL!AN53),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8641.3359999999993},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO53-IF(TOCA!$E53=0,AboveHWM!AO53,AboveHWM_PNGC!AO53)-Existing!AO53-NLSL!AO53),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5138.2049999999999},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP53-IF(TOCA!$E53=0,AboveHWM!AP53,AboveHWM_PNGC!AP53)-Existing!AP53-NLSL!AP53),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6961.4709999999995},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ53-IF(TOCA!$E53=0,AboveHWM!AQ53,AboveHWM_PNGC!AQ53)-Existing!AQ53-NLSL!AQ53),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4790.59},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR53-IF(TOCA!$E53=0,AboveHWM!AR53,AboveHWM_PNGC!AR53)-Existing!AR53-NLSL!AR53),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7047.299},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS53-IF(TOCA!$E53=0,AboveHWM!AS53,AboveHWM_PNGC!AS53)-Existing!AS53-NLSL!AS53),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3899.9090000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT53-IF(TOCA!$E53=0,AboveHWM!AT53,AboveHWM_PNGC!AT53)-Existing!AT53-NLSL!AT53),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7584.9049999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU53-IF(TOCA!$E53=0,AboveHWM!AU53,AboveHWM_PNGC!AU53)-Existing!AU53-NLSL!AU53),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4392.5540000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV53-IF(TOCA!$E53=0,AboveHWM!AV53,AboveHWM_PNGC!AV53)-Existing!AV53-NLSL!AV53),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7701.152},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW53-IF(TOCA!$E53=0,AboveHWM!AW53,AboveHWM_PNGC!AW53)-Existing!AW53-NLSL!AW53),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4433.3069999999998},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX53-IF(TOCA!$E53=0,AboveHWM!AX53,AboveHWM_PNGC!AX53)-Existing!AX53-NLSL!AX53),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6845.2240000000002},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY53-IF(TOCA!$E53=0,AboveHWM!AY53,AboveHWM_PNGC!AY53)-Existing!AY53-NLSL!AY53),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4135.0590000000002},{"$f":"IF(Init!S54=0,1,0)","v":1},0]
[null,10174,"Farmers Elec Coop",{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D62-IF(TOCA!$E62=0,AboveHWM!D62,AboveHWM_PNGC!D62)-Existing!D62-NLSL!D62),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":170.91},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E62-IF(TOCA!$E62=0,AboveHWM!E62,AboveHWM_PNGC!E62)-Existing!E62-NLSL!E62),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":115.081},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F62-IF(TOCA!$E62=0,AboveHWM!F62,AboveHWM_PNGC!F62)-Existing!F62-NLSL!F62),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":218.10300000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G62-IF(TOCA!$E62=0,AboveHWM!G62,AboveHWM_PNGC!G62)-Existing!G62-NLSL!G62),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":169.92400000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H62-IF(TOCA!$E62=0,AboveHWM!H62,AboveHWM_PNGC!H62)-Existing!H62-NLSL!H62),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":284.08100000000002},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I62-IF(TOCA!$E62=0,AboveHWM!I62,AboveHWM_PNGC!I62)-Existing!I62-NLSL!I62),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":238.637},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J62-IF(TOCA!$E62=0,AboveHWM!J62,AboveHWM_PNGC!J62)-Existing!J62-NLSL!J62),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":300.33499999999998},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K62-IF(TOCA!$E62=0,AboveHWM!K62,AboveHWM_PNGC!K62)-Existing!K62-NLSL!K62),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":236.68299999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L62-IF(TOCA!$E62=0,AboveHWM!L62,AboveHWM_PNGC!L62)-Existing!L62-NLSL!L62),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":256.26799999999997},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M62-IF(TOCA!$E62=0,AboveHWM!M62,AboveHWM_PNGC!M62)-Existing!M62-NLSL!M62),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":190.86699999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N62-IF(TOCA!$E62=0,AboveHWM!N62,AboveHWM_PNGC!N62)-Existing!N62-NLSL!N62),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":203.732},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O62-IF(TOCA!$E62=0,AboveHWM!O62,AboveHWM_PNGC!O62)-Existing!O62-NLSL!O62),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":161.87899999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P62-IF(TOCA!$E62=0,AboveHWM!P62,AboveHWM_PNGC!P62)-Existing!P62-NLSL!P62),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":181.696},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q62-IF(TOCA!$E62=0,AboveHWM!Q62,AboveHWM_PNGC!Q62)-Existing!Q62-NLSL!Q62),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":128.65799999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R62-IF(TOCA!$E62=0,AboveHWM!R62,AboveHWM_PNGC!R62)-Existing!R62-NLSL!R62),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":163.55000000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S62-IF(TOCA!$E62=0,AboveHWM!S62,AboveHWM_PNGC!S62)-Existing!S62-NLSL!S62),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":128.06100000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T62-IF(TOCA!$E62=0,AboveHWM!T62,AboveHWM_PNGC!T62)-Existing!T62-NLSL!T62),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":193.185},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U62-IF(TOCA!$E62=0,AboveHWM!U62,AboveHWM_PNGC!U62)-Existing!U62-NLSL!U62),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":119.18300000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V62-IF(TOCA!$E62=0,AboveHWM!V62,AboveHWM_PNGC!V62)-Existing!V62-NLSL!V62),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":205.25700000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W62-IF(TOCA!$E62=0,AboveHWM!W62,AboveHWM_PNGC!W62)-Existing!W62-NLSL!W62),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":131.441},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X62-IF(TOCA!$E62=0,AboveHWM!X62,AboveHWM_PNGC!X62)-Existing!X62-NLSL!X62),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":186.46},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y62-IF(TOCA!$E62=0,AboveHWM!Y62,AboveHWM_PNGC!Y62)-Existing!Y62-NLSL!Y62),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":117.72499999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z62-IF(TOCA!$E62=0,AboveHWM!Z62,AboveHWM_PNGC!Z62)-Existing!Z62-NLSL!Z62),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":157.15199999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA62-IF(TOCA!$E62=0,AboveHWM!AA62,AboveHWM_PNGC!AA62)-Existing!AA62-NLSL!AA62),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":107.937},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB62-IF(TOCA!$E62=0,AboveHWM!AB62,AboveHWM_PNGC!AB62)-Existing!AB62-NLSL!AB62),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":170.91},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC62-IF(TOCA!$E62=0,AboveHWM!AC62,AboveHWM_PNGC!AC62)-Existing!AC62-NLSL!AC62),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":115.081},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD62-IF(TOCA!$E62=0,AboveHWM!AD62,AboveHWM_PNGC!AD62)-Existing!AD62-NLSL!AD62),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":208.93899999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE62-IF(TOCA!$E62=0,AboveHWM!AE62,AboveHWM_PNGC!AE62)-Existing!AE62-NLSL!AE62),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":179.089},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF62-IF(TOCA!$E62=0,AboveHWM!AF62,AboveHWM_PNGC!AF62)-Existing!AF62-NLSL!AF62),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":296.04500000000002},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG62-IF(TOCA!$E62=0,AboveHWM!AG62,AboveHWM_PNGC!AG62)-Existing!AG62-NLSL!AG62),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":226.673},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH62-IF(TOCA!$E62=0,AboveHWM!AH62,AboveHWM_PNGC!AH62)-Existing!AH62-NLSL!AH62),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":288.04399999999998},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI62-IF(TOCA!$E62=0,AboveHWM!AI62,AboveHWM_PNGC!AI62)-Existing!AI62-NLSL!AI62),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":248.97499999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ62-IF(TOCA!$E62=0,AboveHWM!AJ62,AboveHWM_PNGC!AJ62)-Existing!AJ62-NLSL!AJ62),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":246.285},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK62-IF(TOCA!$E62=0,AboveHWM!AK62,AboveHWM_PNGC!AK62)-Existing!AK62-NLSL!AK62),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":185.43100000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL62-IF(TOCA!$E62=0,AboveHWM!AL62,AboveHWM_PNGC!AL62)-Existing!AL62-NLSL!AL62),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":212.11199999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM62-IF(TOCA!$E62=0,AboveHWM!AM62,AboveHWM_PNGC!AM62)-Existing!AM62-NLSL!AM62),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":153.5},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN62-IF(TOCA!$E62=0,AboveHWM!AN62,AboveHWM_PNGC!AN62)-Existing!AN62-NLSL!AN62),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":181.696},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO62-IF(TOCA!$E62=0,AboveHWM!AO62,AboveHWM_PNGC!AO62)-Existing!AO62-NLSL!AO62),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":128.65799999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP62-IF(TOCA!$E62=0,AboveHWM!AP62,AboveHWM_PNGC!AP62)-Existing!AP62-NLSL!AP62),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":163.55000000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ62-IF(TOCA!$E62=0,AboveHWM!AQ62,AboveHWM_PNGC!AQ62)-Existing!AQ62-NLSL!AQ62),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":128.06100000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR62-IF(TOCA!$E62=0,AboveHWM!AR62,AboveHWM_PNGC!AR62)-Existing!AR62-NLSL!AR62),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":193.185},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS62-IF(TOCA!$E62=0,AboveHWM!AS62,AboveHWM_PNGC!AS62)-Existing!AS62-NLSL!AS62),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":119.18300000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT62-IF(TOCA!$E62=0,AboveHWM!AT62,AboveHWM_PNGC!AT62)-Existing!AT62-NLSL!AT62),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":205.25700000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU62-IF(TOCA!$E62=0,AboveHWM!AU62,AboveHWM_PNGC!AU62)-Existing!AU62-NLSL!AU62),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":131.441},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV62-IF(TOCA!$E62=0,AboveHWM!AV62,AboveHWM_PNGC!AV62)-Existing!AV62-NLSL!AV62),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":186.46},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW62-IF(TOCA!$E62=0,AboveHWM!AW62,AboveHWM_PNGC!AW62)-Existing!AW62-NLSL!AW62),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":117.72499999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX62-IF(TOCA!$E62=0,AboveHWM!AX62,AboveHWM_PNGC!AX62)-Existing!AX62-NLSL!AX62),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":157.15199999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY62-IF(TOCA!$E62=0,AboveHWM!AY62,AboveHWM_PNGC!AY62)-Existing!AY62-NLSL!AY62),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":107.937},{"$f":"IF(Init!S63=0,1,0)","v":1},0]
[null,10203,"Idaho County L & P",{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D71-IF(TOCA!$E71=0,AboveHWM!D71,AboveHWM_PNGC!D71)-Existing!D71-NLSL!D71),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2616.5010000000002},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E71-IF(TOCA!$E71=0,AboveHWM!E71,AboveHWM_PNGC!E71)-Existing!E71-NLSL!E71),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1474.28},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F71-IF(TOCA!$E71=0,AboveHWM!F71,AboveHWM_PNGC!F71)-Existing!F71-NLSL!F71),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3174.8159999999998},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G71-IF(TOCA!$E71=0,AboveHWM!G71,AboveHWM_PNGC!G71)-Existing!G71-NLSL!G71),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2242.5},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H71-IF(TOCA!$E71=0,AboveHWM!H71,AboveHWM_PNGC!H71)-Existing!H71-NLSL!H71),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3908.8139999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I71-IF(TOCA!$E71=0,AboveHWM!I71,AboveHWM_PNGC!I71)-Existing!I71-NLSL!I71),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2702.373},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J71-IF(TOCA!$E71=0,AboveHWM!J71,AboveHWM_PNGC!J71)-Existing!J71-NLSL!J71),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3769.096},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K71-IF(TOCA!$E71=0,AboveHWM!K71,AboveHWM_PNGC!K71)-Existing!K71-NLSL!K71),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2620.7350000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L71-IF(TOCA!$E71=0,AboveHWM!L71,AboveHWM_PNGC!L71)-Existing!L71-NLSL!L71),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3239.962},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M71-IF(TOCA!$E71=0,AboveHWM!M71,AboveHWM_PNGC!M71)-Existing!M71-NLSL!M71),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2109.7449999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N71-IF(TOCA!$E71=0,AboveHWM!N71,AboveHWM_PNGC!N71)-Existing!N71-NLSL!N71),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3042.328},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O71-IF(TOCA!$E71=0,AboveHWM!O71,AboveHWM_PNGC!O71)-Existing!O71-NLSL!O71),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1976.739},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P71-IF(TOCA!$E71=0,AboveHWM!P71,AboveHWM_PNGC!P71)-Existing!P71-NLSL!P71),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2597.6819999999998},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q71-IF(TOCA!$E71=0,AboveHWM!Q71,AboveHWM_PNGC!Q71)-Existing!Q71-NLSL!Q71),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1611.337},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R71-IF(TOCA!$E71=0,AboveHWM!R71,AboveHWM_PNGC!R71)-Existing!R71-NLSL!R71),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2268.8449999999998},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S71-IF(TOCA!$E71=0,AboveHWM!S71,AboveHWM_PNGC!S71)-Existing!S71-NLSL!S71),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1470.133},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T71-IF(TOCA!$E71=0,AboveHWM!T71,AboveHWM_PNGC!T71)-Existing!T71-NLSL!T71),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2281.598},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U71-IF(TOCA!$E71=0,AboveHWM!U71,AboveHWM_PNGC!U71)-Existing!U71-NLSL!U71),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1321.44},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V71-IF(TOCA!$E71=0,AboveHWM!V71,AboveHWM_PNGC!V71)-Existing!V71-NLSL!V71),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2698.7130000000002},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W71-IF(TOCA!$E71=0,AboveHWM!W71,AboveHWM_PNGC!W71)-Existing!W71-NLSL!W71),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1558.576},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X71-IF(TOCA!$E71=0,AboveHWM!X71,AboveHWM_PNGC!X71)-Existing!X71-NLSL!X71),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2650.3530000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y71-IF(TOCA!$E71=0,AboveHWM!Y71,AboveHWM_PNGC!Y71)-Existing!Y71-NLSL!Y71),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1420.088},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z71-IF(TOCA!$E71=0,AboveHWM!Z71,AboveHWM_PNGC!Z71)-Existing!Z71-NLSL!Z71),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2115.7179999999998},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA71-IF(TOCA!$E71=0,AboveHWM!AA71,AboveHWM_PNGC!AA71)-Existing!AA71-NLSL!AA71),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1358.625},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB71-IF(TOCA!$E71=0,AboveHWM!AB71,AboveHWM_PNGC!AB71)-Existing!AB71-NLSL!AB71),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2627.377},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC71-IF(TOCA!$E71=0,AboveHWM!AC71,AboveHWM_PNGC!AC71)-Existing!AC71-NLSL!AC71),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1480.4079999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD71-IF(TOCA!$E71=0,AboveHWM!AD71,AboveHWM_PNGC!AD71)-Existing!AD71-NLSL!AD71),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3187.9929999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE71-IF(TOCA!$E71=0,AboveHWM!AE71,AboveHWM_PNGC!AE71)-Existing!AE71-NLSL!AE71),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2251.808},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF71-IF(TOCA!$E71=0,AboveHWM!AF71,AboveHWM_PNGC!AF71)-Existing!AF71-NLSL!AF71),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3924.99},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG71-IF(TOCA!$E71=0,AboveHWM!AG71,AboveHWM_PNGC!AG71)-Existing!AG71-NLSL!AG71),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2713.556},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH71-IF(TOCA!$E71=0,AboveHWM!AH71,AboveHWM_PNGC!AH71)-Existing!AH71-NLSL!AH71),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3784.71},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI71-IF(TOCA!$E71=0,AboveHWM!AI71,AboveHWM_PNGC!AI71)-Existing!AI71-NLSL!AI71),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2631.5920000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ71-IF(TOCA!$E71=0,AboveHWM!AJ71,AboveHWM_PNGC!AJ71)-Existing!AJ71-NLSL!AJ71),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3253.384},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK71-IF(TOCA!$E71=0,AboveHWM!AK71,AboveHWM_PNGC!AK71)-Existing!AK71-NLSL!AK71),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2118.4850000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL71-IF(TOCA!$E71=0,AboveHWM!AL71,AboveHWM_PNGC!AL71)-Existing!AL71-NLSL!AL71),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3054.9749999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM71-IF(TOCA!$E71=0,AboveHWM!AM71,AboveHWM_PNGC!AM71)-Existing!AM71-NLSL!AM71),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1984.9559999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN71-IF(TOCA!$E71=0,AboveHWM!AN71,AboveHWM_PNGC!AN71)-Existing!AN71-NLSL!AN71),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2608.482},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO71-IF(TOCA!$E71=0,AboveHWM!AO71,AboveHWM_PNGC!AO71)-Existing!AO71-NLSL!AO71),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1618.0360000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP71-IF(TOCA!$E71=0,AboveHWM!AP71,AboveHWM_PNGC!AP71)-Existing!AP71-NLSL!AP71),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2278.6030000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ71-IF(TOCA!$E71=0,AboveHWM!AQ71,AboveHWM_PNGC!AQ71)-Existing!AQ71-NLSL!AQ71),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1476.4559999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR71-IF(TOCA!$E71=0,AboveHWM!AR71,AboveHWM_PNGC!AR71)-Existing!AR71-NLSL!AR71),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2291.576},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS71-IF(TOCA!$E71=0,AboveHWM!AS71,AboveHWM_PNGC!AS71)-Existing!AS71-NLSL!AS71),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1327.2190000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT71-IF(TOCA!$E71=0,AboveHWM!AT71,AboveHWM_PNGC!AT71)-Existing!AT71-NLSL!AT71),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2710.4279999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU71-IF(TOCA!$E71=0,AboveHWM!AU71,AboveHWM_PNGC!AU71)-Existing!AU71-NLSL!AU71),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1565.3430000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV71-IF(TOCA!$E71=0,AboveHWM!AV71,AboveHWM_PNGC!AV71)-Existing!AV71-NLSL!AV71),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2661.6779999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW71-IF(TOCA!$E71=0,AboveHWM!AW71,AboveHWM_PNGC!AW71)-Existing!AW71-NLSL!AW71),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1426.1559999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX71-IF(TOCA!$E71=0,AboveHWM!AX71,AboveHWM_PNGC!AX71)-Existing!AX71-NLSL!AX71),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2124.5520000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY71-IF(TOCA!$E71=0,AboveHWM!AY71,AboveHWM_PNGC!AY71)-Existing!AY71-NLSL!AY71),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1364.298},{"$f":"IF(Init!S72=0,1,0)","v":1},0]
[null,10204,"Idaho Falls Power",{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D72-IF(TOCA!$E72=0,AboveHWM!D72,AboveHWM_PNGC!D72)-Existing!D72-NLSL!D72),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9045.1075588686199},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E72-IF(TOCA!$E72=0,AboveHWM!E72,AboveHWM_PNGC!E72)-Existing!E72-NLSL!E72),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6532.5776814051142},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F72-IF(TOCA!$E72=0,AboveHWM!F72,AboveHWM_PNGC!F72)-Existing!F72-NLSL!F72),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9926.9276562077248},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G72-IF(TOCA!$E72=0,AboveHWM!G72,AboveHWM_PNGC!G72)-Existing!G72-NLSL!G72),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7966.3594441067007},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H72-IF(TOCA!$E72=0,AboveHWM!H72,AboveHWM_PNGC!H72)-Existing!H72-NLSL!H72),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11883.587258273335},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I72-IF(TOCA!$E72=0,AboveHWM!I72,AboveHWM_PNGC!I72)-Existing!I72-NLSL!I72),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10219.885042115069},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J72-IF(TOCA!$E72=0,AboveHWM!J72,AboveHWM_PNGC!J72)-Existing!J72-NLSL!J72),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12712.043055707249},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K72-IF(TOCA!$E72=0,AboveHWM!K72,AboveHWM_PNGC!K72)-Existing!K72-NLSL!K72),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10022.957024692254},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L72-IF(TOCA!$E72=0,AboveHWM!L72,AboveHWM_PNGC!L72)-Existing!L72-NLSL!L72),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10767.427666855872},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M72-IF(TOCA!$E72=0,AboveHWM!M72,AboveHWM_PNGC!M72)-Existing!M72-NLSL!M72),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7967.8964734733454},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N72-IF(TOCA!$E72=0,AboveHWM!N72,AboveHWM_PNGC!N72)-Existing!N72-NLSL!N72),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9782.5891378300439},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O72-IF(TOCA!$E72=0,AboveHWM!O72,AboveHWM_PNGC!O72)-Existing!O72-NLSL!O72),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7689.6794424769823},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P72-IF(TOCA!$E72=0,AboveHWM!P72,AboveHWM_PNGC!P72)-Existing!P72-NLSL!P72),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8757.1852161538809},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q72-IF(TOCA!$E72=0,AboveHWM!Q72,AboveHWM_PNGC!Q72)-Existing!Q72-NLSL!Q72),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6399.4815041124521},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R72-IF(TOCA!$E72=0,AboveHWM!R72,AboveHWM_PNGC!R72)-Existing!R72-NLSL!R72),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8940.9846990818442},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S72-IF(TOCA!$E72=0,AboveHWM!S72,AboveHWM_PNGC!S72)-Existing!S72-NLSL!S72),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7689.2468412103863},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T72-IF(TOCA!$E72=0,AboveHWM!T72,AboveHWM_PNGC!T72)-Existing!T72-NLSL!T72),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9000.4403610470436},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U72-IF(TOCA!$E72=0,AboveHWM!U72,AboveHWM_PNGC!U72)-Existing!U72-NLSL!U72),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6577.2448792266869},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V72-IF(TOCA!$E72=0,AboveHWM!V72,AboveHWM_PNGC!V72)-Existing!V72-NLSL!V72),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9769.4404965157555},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W72-IF(TOCA!$E72=0,AboveHWM!W72,AboveHWM_PNGC!W72)-Existing!W72-NLSL!W72),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7702.8280837912698},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X72-IF(TOCA!$E72=0,AboveHWM!X72,AboveHWM_PNGC!X72)-Existing!X72-NLSL!X72),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9534.0322917804369},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y72-IF(TOCA!$E72=0,AboveHWM!Y72,AboveHWM_PNGC!Y72)-Existing!Y72-NLSL!Y72),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7517.21776851919},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z72-IF(TOCA!$E72=0,AboveHWM!Z72,AboveHWM_PNGC!Z72)-Existing!Z72-NLSL!Z72),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7835.6224556932457},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA72-IF(TOCA!$E72=0,AboveHWM!AA72,AboveHWM_PNGC!AA72)-Existing!AA72-NLSL!AA72),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6268.4979645545955},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB72-IF(TOCA!$E72=0,AboveHWM!AB72,AboveHWM_PNGC!AB72)-Existing!AB72-NLSL!AB72),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9112.2278349443877},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC72-IF(TOCA!$E72=0,AboveHWM!AC72,AboveHWM_PNGC!AC72)-Existing!AC72-NLSL!AC72),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6581.0534363487241},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD72-IF(TOCA!$E72=0,AboveHWM!AD72,AboveHWM_PNGC!AD72)-Existing!AD72-NLSL!AD72),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9600.5679179631734},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE72-IF(TOCA!$E72=0,AboveHWM!AE72,AboveHWM_PNGC!AE72)-Existing!AE72-NLSL!AE72),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8425.4984071708059},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF72-IF(TOCA!$E72=0,AboveHWM!AF72,AboveHWM_PNGC!AF72)-Existing!AF72-NLSL!AF72),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12450.641636335422},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG72-IF(TOCA!$E72=0,AboveHWM!AG72,AboveHWM_PNGC!AG72)-Existing!AG72-NLSL!AG72),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9816.8520594183155},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH72-IF(TOCA!$E72=0,AboveHWM!AH72,AboveHWM_PNGC!AH72)-Existing!AH72-NLSL!AH72),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12313.821398573495},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI72-IF(TOCA!$E72=0,AboveHWM!AI72,AboveHWM_PNGC!AI72)-Existing!AI72-NLSL!AI72),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10589.886402773207},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ72-IF(TOCA!$E72=0,AboveHWM!AJ72,AboveHWM_PNGC!AJ72)-Existing!AJ72-NLSL!AJ72),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10785.343885290245},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK72-IF(TOCA!$E72=0,AboveHWM!AK72,AboveHWM_PNGC!AK72)-Existing!AK72-NLSL!AK72),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8089.0079139676836},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL72-IF(TOCA!$E72=0,AboveHWM!AL72,AboveHWM_PNGC!AL72)-Existing!AL72-NLSL!AL72),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":10234.227442862861},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM72-IF(TOCA!$E72=0,AboveHWM!AM72,AboveHWM_PNGC!AM72)-Existing!AM72-NLSL!AM72),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7367.6961452091437},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN72-IF(TOCA!$E72=0,AboveHWM!AN72,AboveHWM_PNGC!AN72)-Existing!AN72-NLSL!AN72),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8822.1689308890982},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO72-IF(TOCA!$E72=0,AboveHWM!AO72,AboveHWM_PNGC!AO72)-Existing!AO72-NLSL!AO72),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6446.9696033420341},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP72-IF(TOCA!$E72=0,AboveHWM!AP72,AboveHWM_PNGC!AP72)-Existing!AP72-NLSL!AP72),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9007.3323193269098},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ72-IF(TOCA!$E72=0,AboveHWM!AQ72,AboveHWM_PNGC!AQ72)-Existing!AQ72-NLSL!AQ72),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7746.305794621142},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR72-IF(TOCA!$E72=0,AboveHWM!AR72,AboveHWM_PNGC!AR72)-Existing!AR72-NLSL!AR72),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9067.2291789693518},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS72-IF(TOCA!$E72=0,AboveHWM!AS72,AboveHWM_PNGC!AS72)-Existing!AS72-NLSL!AS72),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6626.0520923237582},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT72-IF(TOCA!$E72=0,AboveHWM!AT72,AboveHWM_PNGC!AT72)-Existing!AT72-NLSL!AT72),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9841.9357696746683},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU72-IF(TOCA!$E72=0,AboveHWM!AU72,AboveHWM_PNGC!AU72)-Existing!AU72-NLSL!AU72),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7759.9878183973351},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV72-IF(TOCA!$E72=0,AboveHWM!AV72,AboveHWM_PNGC!AV72)-Existing!AV72-NLSL!AV72),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9604.7806908873263},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW72-IF(TOCA!$E72=0,AboveHWM!AW72,AboveHWM_PNGC!AW72)-Existing!AW72-NLSL!AW72),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7573.0001601227004},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX72-IF(TOCA!$E72=0,AboveHWM!AX72,AboveHWM_PNGC!AX72)-Existing!AX72-NLSL!AX72),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7893.7676064312209},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY72-IF(TOCA!$E72=0,AboveHWM!AY72,AboveHWM_PNGC!AY72)-Existing!AY72-NLSL!AY72),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6315.014085144976},{"$f":"IF(Init!S73=0,1,0)","v":0},1]
[null,10242,"Lost River Elec Coop",{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D81-IF(TOCA!$E81=0,AboveHWM!D81,AboveHWM_PNGC!D81)-Existing!D81-NLSL!D81),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2091.9490000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E81-IF(TOCA!$E81=0,AboveHWM!E81,AboveHWM_PNGC!E81)-Existing!E81-NLSL!E81),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1388.05},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F81-IF(TOCA!$E81=0,AboveHWM!F81,AboveHWM_PNGC!F81)-Existing!F81-NLSL!F81),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2089.748},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G81-IF(TOCA!$E81=0,AboveHWM!G81,AboveHWM_PNGC!G81)-Existing!G81-NLSL!G81),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1636.8209999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H81-IF(TOCA!$E81=0,AboveHWM!H81,AboveHWM_PNGC!H81)-Existing!H81-NLSL!H81),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2704.6559999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I81-IF(TOCA!$E81=0,AboveHWM!I81,AboveHWM_PNGC!I81)-Existing!I81-NLSL!I81),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2121.0619999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J81-IF(TOCA!$E81=0,AboveHWM!J81,AboveHWM_PNGC!J81)-Existing!J81-NLSL!J81),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2691.297},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K81-IF(TOCA!$E81=0,AboveHWM!K81,AboveHWM_PNGC!K81)-Existing!K81-NLSL!K81),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2136.3919999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L81-IF(TOCA!$E81=0,AboveHWM!L81,AboveHWM_PNGC!L81)-Existing!L81-NLSL!L81),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2354.7730000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M81-IF(TOCA!$E81=0,AboveHWM!M81,AboveHWM_PNGC!M81)-Existing!M81-NLSL!M81),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1795.981},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N81-IF(TOCA!$E81=0,AboveHWM!N81,AboveHWM_PNGC!N81)-Existing!N81-NLSL!N81),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2053.6350000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O81-IF(TOCA!$E81=0,AboveHWM!O81,AboveHWM_PNGC!O81)-Existing!O81-NLSL!O81),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1530.712},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P81-IF(TOCA!$E81=0,AboveHWM!P81,AboveHWM_PNGC!P81)-Existing!P81-NLSL!P81),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1869.2049999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q81-IF(TOCA!$E81=0,AboveHWM!Q81,AboveHWM_PNGC!Q81)-Existing!Q81-NLSL!Q81),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1304.019},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R81-IF(TOCA!$E81=0,AboveHWM!R81,AboveHWM_PNGC!R81)-Existing!R81-NLSL!R81),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4587.0889999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S81-IF(TOCA!$E81=0,AboveHWM!S81,AboveHWM_PNGC!S81)-Existing!S81-NLSL!S81),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3610.3339999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T81-IF(TOCA!$E81=0,AboveHWM!T81,AboveHWM_PNGC!T81)-Existing!T81-NLSL!T81),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7024.29},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U81-IF(TOCA!$E81=0,AboveHWM!U81,AboveHWM_PNGC!U81)-Existing!U81-NLSL!U81),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4975.5450000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V81-IF(TOCA!$E81=0,AboveHWM!V81,AboveHWM_PNGC!V81)-Existing!V81-NLSL!V81),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8424.4130000000005},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W81-IF(TOCA!$E81=0,AboveHWM!W81,AboveHWM_PNGC!W81)-Existing!W81-NLSL!W81),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6559.3639999999996},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X81-IF(TOCA!$E81=0,AboveHWM!X81,AboveHWM_PNGC!X81)-Existing!X81-NLSL!X81),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7285.393},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y81-IF(TOCA!$E81=0,AboveHWM!Y81,AboveHWM_PNGC!Y81)-Existing!Y81-NLSL!Y81),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5210.6409999999996},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z81-IF(TOCA!$E81=0,AboveHWM!Z81,AboveHWM_PNGC!Z81)-Existing!Z81-NLSL!Z81),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4267.6350000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA81-IF(TOCA!$E81=0,AboveHWM!AA81,AboveHWM_PNGC!AA81)-Existing!AA81-NLSL!AA81),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3266.5369999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB81-IF(TOCA!$E81=0,AboveHWM!AB81,AboveHWM_PNGC!AB81)-Existing!AB81-NLSL!AB81),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2102.2579999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC81-IF(TOCA!$E81=0,AboveHWM!AC81,AboveHWM_PNGC!AC81)-Existing!AC81-NLSL!AC81),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1394.894},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD81-IF(TOCA!$E81=0,AboveHWM!AD81,AboveHWM_PNGC!AD81)-Existing!AD81-NLSL!AD81),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2099.3670000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE81-IF(TOCA!$E81=0,AboveHWM!AE81,AboveHWM_PNGC!AE81)-Existing!AE81-NLSL!AE81),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1644.355},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF81-IF(TOCA!$E81=0,AboveHWM!AF81,AboveHWM_PNGC!AF81)-Existing!AF81-NLSL!AF81),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2714.2689999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG81-IF(TOCA!$E81=0,AboveHWM!AG81,AboveHWM_PNGC!AG81)-Existing!AG81-NLSL!AG81),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2128.6019999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH81-IF(TOCA!$E81=0,AboveHWM!AH81,AboveHWM_PNGC!AH81)-Existing!AH81-NLSL!AH81),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2700.8589999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI81-IF(TOCA!$E81=0,AboveHWM!AI81,AboveHWM_PNGC!AI81)-Existing!AI81-NLSL!AI81),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2143.9830000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ81-IF(TOCA!$E81=0,AboveHWM!AJ81,AboveHWM_PNGC!AJ81)-Existing!AJ81-NLSL!AJ81),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2293.7359999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK81-IF(TOCA!$E81=0,AboveHWM!AK81,AboveHWM_PNGC!AK81)-Existing!AK81-NLSL!AK81),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1749.4280000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL81-IF(TOCA!$E81=0,AboveHWM!AL81,AboveHWM_PNGC!AL81)-Existing!AL81-NLSL!AL81),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2063.462},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM81-IF(TOCA!$E81=0,AboveHWM!AM81,AboveHWM_PNGC!AM81)-Existing!AM81-NLSL!AM81),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1538.037},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN81-IF(TOCA!$E81=0,AboveHWM!AN81,AboveHWM_PNGC!AN81)-Existing!AN81-NLSL!AN81),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1879.308},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO81-IF(TOCA!$E81=0,AboveHWM!AO81,AboveHWM_PNGC!AO81)-Existing!AO81-NLSL!AO81),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1311.068},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP81-IF(TOCA!$E81=0,AboveHWM!AP81,AboveHWM_PNGC!AP81)-Existing!AP81-NLSL!AP81),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4631.5609999999997},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ81-IF(TOCA!$E81=0,AboveHWM!AQ81,AboveHWM_PNGC!AQ81)-Existing!AQ81-NLSL!AQ81),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3645.328},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR81-IF(TOCA!$E81=0,AboveHWM!AR81,AboveHWM_PNGC!AR81)-Existing!AR81-NLSL!AR81),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7070.8040000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS81-IF(TOCA!$E81=0,AboveHWM!AS81,AboveHWM_PNGC!AS81)-Existing!AS81-NLSL!AS81),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5008.4949999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT81-IF(TOCA!$E81=0,AboveHWM!AT81,AboveHWM_PNGC!AT81)-Existing!AT81-NLSL!AT81),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8469.0640000000003},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU81-IF(TOCA!$E81=0,AboveHWM!AU81,AboveHWM_PNGC!AU81)-Existing!AU81-NLSL!AU81),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6594.1779999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV81-IF(TOCA!$E81=0,AboveHWM!AV81,AboveHWM_PNGC!AV81)-Existing!AV81-NLSL!AV81),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7331.6639999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW81-IF(TOCA!$E81=0,AboveHWM!AW81,AboveHWM_PNGC!AW81)-Existing!AW81-NLSL!AW81),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5243.8339999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX81-IF(TOCA!$E81=0,AboveHWM!AX81,AboveHWM_PNGC!AX81)-Existing!AX81-NLSL!AX81),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4312.6670000000004},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY81-IF(TOCA!$E81=0,AboveHWM!AY81,AboveHWM_PNGC!AY81)-Existing!AY81-NLSL!AY81),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3300.97},{"$f":"IF(Init!S82=0,1,0)","v":1},0]
[null,10278,"Northern Lights",{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D90-IF(TOCA!$E90=0,AboveHWM!D90,AboveHWM_PNGC!D90)-Existing!D90-NLSL!D90),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15303.125},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E90-IF(TOCA!$E90=0,AboveHWM!E90,AboveHWM_PNGC!E90)-Existing!E90-NLSL!E90),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8916.8430000000008},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F90-IF(TOCA!$E90=0,AboveHWM!F90,AboveHWM_PNGC!F90)-Existing!F90-NLSL!F90),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19640.625},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G90-IF(TOCA!$E90=0,AboveHWM!G90,AboveHWM_PNGC!G90)-Existing!G90-NLSL!G90),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12810.688},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H90-IF(TOCA!$E90=0,AboveHWM!H90,AboveHWM_PNGC!H90)-Existing!H90-NLSL!H90),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24026.289000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I90-IF(TOCA!$E90=0,AboveHWM!I90,AboveHWM_PNGC!I90)-Existing!I90-NLSL!I90),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15963.635},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J90-IF(TOCA!$E90=0,AboveHWM!J90,AboveHWM_PNGC!J90)-Existing!J90-NLSL!J90),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":23343.203000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K90-IF(TOCA!$E90=0,AboveHWM!K90,AboveHWM_PNGC!K90)-Existing!K90-NLSL!K90),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15595.906000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L90-IF(TOCA!$E90=0,AboveHWM!L90,AboveHWM_PNGC!L90)-Existing!L90-NLSL!L90),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20569.865000000002},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M90-IF(TOCA!$E90=0,AboveHWM!M90,AboveHWM_PNGC!M90)-Existing!M90-NLSL!M90),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12981.462},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N90-IF(TOCA!$E90=0,AboveHWM!N90,AboveHWM_PNGC!N90)-Existing!N90-NLSL!N90),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19229.396000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O90-IF(TOCA!$E90=0,AboveHWM!O90,AboveHWM_PNGC!O90)-Existing!O90-NLSL!O90),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11817.795},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P90-IF(TOCA!$E90=0,AboveHWM!P90,AboveHWM_PNGC!P90)-Existing!P90-NLSL!P90),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15513.477000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q90-IF(TOCA!$E90=0,AboveHWM!Q90,AboveHWM_PNGC!Q90)-Existing!Q90-NLSL!Q90),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9171.0910000000003},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R90-IF(TOCA!$E90=0,AboveHWM!R90,AboveHWM_PNGC!R90)-Existing!R90-NLSL!R90),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11740.103999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S90-IF(TOCA!$E90=0,AboveHWM!S90,AboveHWM_PNGC!S90)-Existing!S90-NLSL!S90),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7108.6149999999998},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T90-IF(TOCA!$E90=0,AboveHWM!T90,AboveHWM_PNGC!T90)-Existing!T90-NLSL!T90),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12341.075999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U90-IF(TOCA!$E90=0,AboveHWM!U90,AboveHWM_PNGC!U90)-Existing!U90-NLSL!U90),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6691.4790000000003},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V90-IF(TOCA!$E90=0,AboveHWM!V90,AboveHWM_PNGC!V90)-Existing!V90-NLSL!V90),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14139.157999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W90-IF(TOCA!$E90=0,AboveHWM!W90,AboveHWM_PNGC!W90)-Existing!W90-NLSL!W90),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8481.3709999999992},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X90-IF(TOCA!$E90=0,AboveHWM!X90,AboveHWM_PNGC!X90)-Existing!X90-NLSL!X90),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14799.226000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y90-IF(TOCA!$E90=0,AboveHWM!Y90,AboveHWM_PNGC!Y90)-Existing!Y90-NLSL!Y90),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7952.7720000000008},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z90-IF(TOCA!$E90=0,AboveHWM!Z90,AboveHWM_PNGC!Z90)-Existing!Z90-NLSL!Z90),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13889.699000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA90-IF(TOCA!$E90=0,AboveHWM!AA90,AboveHWM_PNGC!AA90)-Existing!AA90-NLSL!AA90),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8544.5159999999996},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB90-IF(TOCA!$E90=0,AboveHWM!AB90,AboveHWM_PNGC!AB90)-Existing!AB90-NLSL!AB90),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15544.285},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC90-IF(TOCA!$E90=0,AboveHWM!AC90,AboveHWM_PNGC!AC90)-Existing!AC90-NLSL!AC90),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9053.15},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD90-IF(TOCA!$E90=0,AboveHWM!AD90,AboveHWM_PNGC!AD90)-Existing!AD90-NLSL!AD90),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19890.715},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE90-IF(TOCA!$E90=0,AboveHWM!AE90,AboveHWM_PNGC!AE90)-Existing!AE90-NLSL!AE90),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12940.201999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF90-IF(TOCA!$E90=0,AboveHWM!AF90,AboveHWM_PNGC!AF90)-Existing!AF90-NLSL!AF90),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24242.554},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG90-IF(TOCA!$E90=0,AboveHWM!AG90,AboveHWM_PNGC!AG90)-Existing!AG90-NLSL!AG90),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16124.925999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH90-IF(TOCA!$E90=0,AboveHWM!AH90,AboveHWM_PNGC!AH90)-Existing!AH90-NLSL!AH90),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":23584.485000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI90-IF(TOCA!$E90=0,AboveHWM!AI90,AboveHWM_PNGC!AI90)-Existing!AI90-NLSL!AI90),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15732.118},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ90-IF(TOCA!$E90=0,AboveHWM!AJ90,AboveHWM_PNGC!AJ90)-Existing!AJ90-NLSL!AJ90),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20391.966999999997},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK90-IF(TOCA!$E90=0,AboveHWM!AK90,AboveHWM_PNGC!AK90)-Existing!AK90-NLSL!AK90),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12864.465},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL90-IF(TOCA!$E90=0,AboveHWM!AL90,AboveHWM_PNGC!AL90)-Existing!AL90-NLSL!AL90),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19452.282999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM90-IF(TOCA!$E90=0,AboveHWM!AM90,AboveHWM_PNGC!AM90)-Existing!AM90-NLSL!AM90),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11972.372000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN90-IF(TOCA!$E90=0,AboveHWM!AN90,AboveHWM_PNGC!AN90)-Existing!AN90-NLSL!AN90),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15754.454999999998},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO90-IF(TOCA!$E90=0,AboveHWM!AO90,AboveHWM_PNGC!AO90)-Existing!AO90-NLSL!AO90),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9309.7749999999996},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP90-IF(TOCA!$E90=0,AboveHWM!AP90,AboveHWM_PNGC!AP90)-Existing!AP90-NLSL!AP90),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11974.856000000002},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ90-IF(TOCA!$E90=0,AboveHWM!AQ90,AboveHWM_PNGC!AQ90)-Existing!AQ90-NLSL!AQ90),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7251.1680000000015},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR90-IF(TOCA!$E90=0,AboveHWM!AR90,AboveHWM_PNGC!AR90)-Existing!AR90-NLSL!AR90),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12587.868999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS90-IF(TOCA!$E90=0,AboveHWM!AS90,AboveHWM_PNGC!AS90)-Existing!AS90-NLSL!AS90),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6824.1490000000003},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT90-IF(TOCA!$E90=0,AboveHWM!AT90,AboveHWM_PNGC!AT90)-Existing!AT90-NLSL!AT90),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14378.165999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU90-IF(TOCA!$E90=0,AboveHWM!AU90,AboveHWM_PNGC!AU90)-Existing!AU90-NLSL!AU90),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8619.6840000000011},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV90-IF(TOCA!$E90=0,AboveHWM!AV90,AboveHWM_PNGC!AV90)-Existing!AV90-NLSL!AV90),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15049.974999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW90-IF(TOCA!$E90=0,AboveHWM!AW90,AboveHWM_PNGC!AW90)-Existing!AW90-NLSL!AW90),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8079.4570000000003},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX90-IF(TOCA!$E90=0,AboveHWM!AX90,AboveHWM_PNGC!AX90)-Existing!AX90-NLSL!AX90),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14128.388000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY90-IF(TOCA!$E90=0,AboveHWM!AY90,AboveHWM_PNGC!AY90)-Existing!AY90-NLSL!AY90),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8685.4539999999997},{"$f":"IF(Init!S91=0,1,0)","v":1},0]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D99-IF(TOCA!$E99=0,AboveHWM!D99,AboveHWM_PNGC!D99)-Existing!D99-NLSL!D99),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3835.552301419355},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E99-IF(TOCA!$E99=0,AboveHWM!E99,AboveHWM_PNGC!E99)-Existing!E99-NLSL!E99),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2770.1211065806456},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F99-IF(TOCA!$E99=0,AboveHWM!F99,AboveHWM_PNGC!F99)-Existing!F99-NLSL!F99),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16060.134417753119},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G99-IF(TOCA!$E99=0,AboveHWM!G99,AboveHWM_PNGC!G99)-Existing!G99-NLSL!G99),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12888.257870246878},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H99-IF(TOCA!$E99=0,AboveHWM!H99,AboveHWM_PNGC!H99)-Existing!H99-NLSL!H99),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14101.295225806452},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I99-IF(TOCA!$E99=0,AboveHWM!I99,AboveHWM_PNGC!I99)-Existing!I99-NLSL!I99),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12127.113894193548},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J99-IF(TOCA!$E99=0,AboveHWM!J99,AboveHWM_PNGC!J99)-Existing!J99-NLSL!J99),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":20640.118049032255},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K99-IF(TOCA!$E99=0,AboveHWM!K99,AboveHWM_PNGC!K99)-Existing!K99-NLSL!K99),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16273.939230967742},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L99-IF(TOCA!$E99=0,AboveHWM!L99,AboveHWM_PNGC!L99)-Existing!L99-NLSL!L99),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18758.504606896549},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M99-IF(TOCA!$E99=0,AboveHWM!M99,AboveHWM_PNGC!M99)-Existing!M99-NLSL!M99),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13881.293409103448},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N99-IF(TOCA!$E99=0,AboveHWM!N99,AboveHWM_PNGC!N99)-Existing!N99-NLSL!N99),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17295.766839472406},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O99-IF(TOCA!$E99=0,AboveHWM!O99,AboveHWM_PNGC!O99)-Existing!O99-NLSL!O99),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13595.470568527591},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P99-IF(TOCA!$E99=0,AboveHWM!P99,AboveHWM_PNGC!P99)-Existing!P99-NLSL!P99),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1122.5327359999999},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q99-IF(TOCA!$E99=0,AboveHWM!Q99,AboveHWM_PNGC!Q99)-Existing!Q99-NLSL!Q99),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":820.31238400000007},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R99-IF(TOCA!$E99=0,AboveHWM!R99,AboveHWM_PNGC!R99)-Existing!R99-NLSL!R99),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S99-IF(TOCA!$E99=0,AboveHWM!S99,AboveHWM_PNGC!S99)-Existing!S99-NLSL!S99),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T99-IF(TOCA!$E99=0,AboveHWM!T99,AboveHWM_PNGC!T99)-Existing!T99-NLSL!T99),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U99-IF(TOCA!$E99=0,AboveHWM!U99,AboveHWM_PNGC!U99)-Existing!U99-NLSL!U99),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V99-IF(TOCA!$E99=0,AboveHWM!V99,AboveHWM_PNGC!V99)-Existing!V99-NLSL!V99),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4128.0236098064506},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W99-IF(TOCA!$E99=0,AboveHWM!W99,AboveHWM_PNGC!W99)-Existing!W99-NLSL!W99),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3254.7878461935479},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X99-IF(TOCA!$E99=0,AboveHWM!X99,AboveHWM_PNGC!X99)-Existing!X99-NLSL!X99),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4236.6558100645152},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y99-IF(TOCA!$E99=0,AboveHWM!Y99,AboveHWM_PNGC!Y99)-Existing!Y99-NLSL!Y99),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3340.4401579354835},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z99-IF(TOCA!$E99=0,AboveHWM!Z99,AboveHWM_PNGC!Z99)-Existing!Z99-NLSL!Z99),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8418.9955200000004},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA99-IF(TOCA!$E99=0,AboveHWM!AA99,AboveHWM_PNGC!AA99)-Existing!AA99-NLSL!AA99),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6735.1964159999989},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB99-IF(TOCA!$E99=0,AboveHWM!AB99,AboveHWM_PNGC!AB99)-Existing!AB99-NLSL!AB99),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3665.9684438709683},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC99-IF(TOCA!$E99=0,AboveHWM!AC99,AboveHWM_PNGC!AC99)-Existing!AC99-NLSL!AC99),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2647.6438761290328},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD99-IF(TOCA!$E99=0,AboveHWM!AD99,AboveHWM_PNGC!AD99)-Existing!AD99-NLSL!AD99),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14736.054601497919},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE99-IF(TOCA!$E99=0,AboveHWM!AE99,AboveHWM_PNGC!AE99)-Existing!AE99-NLSL!AE99),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12932.422918502081},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF99-IF(TOCA!$E99=0,AboveHWM!AF99,AboveHWM_PNGC!AF99)-Existing!AF99-NLSL!AF99),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14016.938167741937},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG99-IF(TOCA!$E99=0,AboveHWM!AG99,AboveHWM_PNGC!AG99)-Existing!AG99-NLSL!AG99),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11051.816632258066},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH99-IF(TOCA!$E99=0,AboveHWM!AH99,AboveHWM_PNGC!AH99)-Existing!AH99-NLSL!AH99),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18968.790967741934},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI99-IF(TOCA!$E99=0,AboveHWM!AI99,AboveHWM_PNGC!AI99)-Existing!AI99-NLSL!AI99),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16313.160232258064},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ99-IF(TOCA!$E99=0,AboveHWM!AJ99,AboveHWM_PNGC!AJ99)-Existing!AJ99-NLSL!AJ99),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17826.67008},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK99-IF(TOCA!$E99=0,AboveHWM!AK99,AboveHWM_PNGC!AK99)-Existing!AK99-NLSL!AK99),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":13370.002559999999},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL99-IF(TOCA!$E99=0,AboveHWM!AL99,AboveHWM_PNGC!AL99)-Existing!AL99-NLSL!AL99),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17166.867351601617},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM99-IF(TOCA!$E99=0,AboveHWM!AM99,AboveHWM_PNGC!AM99)-Existing!AM99-NLSL!AM99),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12358.554968398386},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN99-IF(TOCA!$E99=0,AboveHWM!AN99,AboveHWM_PNGC!AN99)-Existing!AN99-NLSL!AN99),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1072.9014400000001},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO99-IF(TOCA!$E99=0,AboveHWM!AO99,AboveHWM_PNGC!AO99)-Existing!AO99-NLSL!AO99),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":784.04336000000012},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP99-IF(TOCA!$E99=0,AboveHWM!AP99,AboveHWM_PNGC!AP99)-Existing!AP99-NLSL!AP99),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ99-IF(TOCA!$E99=0,AboveHWM!AQ99,AboveHWM_PNGC!AQ99)-Existing!AQ99-NLSL!AQ99),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR99-IF(TOCA!$E99=0,AboveHWM!AR99,AboveHWM_PNGC!AR99)-Existing!AR99-NLSL!AR99),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS99-IF(TOCA!$E99=0,AboveHWM!AS99,AboveHWM_PNGC!AS99)-Existing!AS99-NLSL!AS99),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT99-IF(TOCA!$E99=0,AboveHWM!AT99,AboveHWM_PNGC!AT99)-Existing!AT99-NLSL!AT99),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3945.5085212903223},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU99-IF(TOCA!$E99=0,AboveHWM!AU99,AboveHWM_PNGC!AU99)-Existing!AU99-NLSL!AU99),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3110.8817187096774},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV99-IF(TOCA!$E99=0,AboveHWM!AV99,AboveHWM_PNGC!AV99)-Existing!AV99-NLSL!AV99),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4049.3376929032252},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW99-IF(TOCA!$E99=0,AboveHWM!AW99,AboveHWM_PNGC!AW99)-Existing!AW99-NLSL!AW99),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3192.7470270967742},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX99-IF(TOCA!$E99=0,AboveHWM!AX99,AboveHWM_PNGC!AX99)-Existing!AX99-NLSL!AX99),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8046.7608000000009},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY99-IF(TOCA!$E99=0,AboveHWM!AY99,AboveHWM_PNGC!AY99)-Existing!AY99-NLSL!AY99),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6437.4086399999997},{"$f":"IF(Init!S100=0,1,0)","v":0},1]
[null,10352,"Skamania County PUD #1",{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D108-IF(TOCA!$E108=0,AboveHWM!D108,AboveHWM_PNGC!D108)-Existing!D108-NLSL!D108),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6566.8410000000003},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E108-IF(TOCA!$E108=0,AboveHWM!E108,AboveHWM_PNGC!E108)-Existing!E108-NLSL!E108),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3432.9250000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F108-IF(TOCA!$E108=0,AboveHWM!F108,AboveHWM_PNGC!F108)-Existing!F108-NLSL!F108),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7693.4269999999997},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G108-IF(TOCA!$E108=0,AboveHWM!G108,AboveHWM_PNGC!G108)-Existing!G108-NLSL!G108),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4804.9650000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H108-IF(TOCA!$E108=0,AboveHWM!H108,AboveHWM_PNGC!H108)-Existing!H108-NLSL!H108),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9307.9150000000009},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I108-IF(TOCA!$E108=0,AboveHWM!I108,AboveHWM_PNGC!I108)-Existing!I108-NLSL!I108),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6502.848},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J108-IF(TOCA!$E108=0,AboveHWM!J108,AboveHWM_PNGC!J108)-Existing!J108-NLSL!J108),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9413.2469999999994},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K108-IF(TOCA!$E108=0,AboveHWM!K108,AboveHWM_PNGC!K108)-Existing!K108-NLSL!K108),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5970.0280000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L108-IF(TOCA!$E108=0,AboveHWM!L108,AboveHWM_PNGC!L108)-Existing!L108-NLSL!L108),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8393.0349999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M108-IF(TOCA!$E108=0,AboveHWM!M108,AboveHWM_PNGC!M108)-Existing!M108-NLSL!M108),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4923.1970000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N108-IF(TOCA!$E108=0,AboveHWM!N108,AboveHWM_PNGC!N108)-Existing!N108-NLSL!N108),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7441.4449999999997},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O108-IF(TOCA!$E108=0,AboveHWM!O108,AboveHWM_PNGC!O108)-Existing!O108-NLSL!O108),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4645.2839999999997},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P108-IF(TOCA!$E108=0,AboveHWM!P108,AboveHWM_PNGC!P108)-Existing!P108-NLSL!P108),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6784.0050000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q108-IF(TOCA!$E108=0,AboveHWM!Q108,AboveHWM_PNGC!Q108)-Existing!Q108-NLSL!Q108),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3814.748},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R108-IF(TOCA!$E108=0,AboveHWM!R108,AboveHWM_PNGC!R108)-Existing!R108-NLSL!R108),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5799.44},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S108-IF(TOCA!$E108=0,AboveHWM!S108,AboveHWM_PNGC!S108)-Existing!S108-NLSL!S108),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3682.056},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T108-IF(TOCA!$E108=0,AboveHWM!T108,AboveHWM_PNGC!T108)-Existing!T108-NLSL!T108),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5591.5630000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U108-IF(TOCA!$E108=0,AboveHWM!U108,AboveHWM_PNGC!U108)-Existing!U108-NLSL!U108),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2907.6979999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V108-IF(TOCA!$E108=0,AboveHWM!V108,AboveHWM_PNGC!V108)-Existing!V108-NLSL!V108),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5735.6570000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W108-IF(TOCA!$E108=0,AboveHWM!W108,AboveHWM_PNGC!W108)-Existing!W108-NLSL!W108),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3233.6239999999998},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X108-IF(TOCA!$E108=0,AboveHWM!X108,AboveHWM_PNGC!X108)-Existing!X108-NLSL!X108),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5904.8919999999998},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y108-IF(TOCA!$E108=0,AboveHWM!Y108,AboveHWM_PNGC!Y108)-Existing!Y108-NLSL!Y108),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3300.4079999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z108-IF(TOCA!$E108=0,AboveHWM!Z108,AboveHWM_PNGC!Z108)-Existing!Z108-NLSL!Z108),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5516.3010000000004},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA108-IF(TOCA!$E108=0,AboveHWM!AA108,AboveHWM_PNGC!AA108)-Existing!AA108-NLSL!AA108),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3143.1469999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB108-IF(TOCA!$E108=0,AboveHWM!AB108,AboveHWM_PNGC!AB108)-Existing!AB108-NLSL!AB108),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6566.8410000000003},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC108-IF(TOCA!$E108=0,AboveHWM!AC108,AboveHWM_PNGC!AC108)-Existing!AC108-NLSL!AC108),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3432.9250000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD108-IF(TOCA!$E108=0,AboveHWM!AD108,AboveHWM_PNGC!AD108)-Existing!AD108-NLSL!AD108),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7396.0709999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE108-IF(TOCA!$E108=0,AboveHWM!AE108,AboveHWM_PNGC!AE108)-Existing!AE108-NLSL!AE108),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5102.3209999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF108-IF(TOCA!$E108=0,AboveHWM!AF108,AboveHWM_PNGC!AF108)-Existing!AF108-NLSL!AF108),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9672.4480000000003},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG108-IF(TOCA!$E108=0,AboveHWM!AG108,AboveHWM_PNGC!AG108)-Existing!AG108-NLSL!AG108),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6138.3149999999996},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH108-IF(TOCA!$E108=0,AboveHWM!AH108,AboveHWM_PNGC!AH108)-Existing!AH108-NLSL!AH108),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9058.5689999999995},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI108-IF(TOCA!$E108=0,AboveHWM!AI108,AboveHWM_PNGC!AI108)-Existing!AI108-NLSL!AI108),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6324.7060000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ108-IF(TOCA!$E108=0,AboveHWM!AJ108,AboveHWM_PNGC!AJ108)-Existing!AJ108-NLSL!AJ108),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8058.3540000000003},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK108-IF(TOCA!$E108=0,AboveHWM!AK108,AboveHWM_PNGC!AK108)-Existing!AK108-NLSL!AK108),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4798.6989999999996},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL108-IF(TOCA!$E108=0,AboveHWM!AL108,AboveHWM_PNGC!AL108)-Existing!AL108-NLSL!AL108),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7720.4920000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM108-IF(TOCA!$E108=0,AboveHWM!AM108,AboveHWM_PNGC!AM108)-Existing!AM108-NLSL!AM108),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4366.2370000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN108-IF(TOCA!$E108=0,AboveHWM!AN108,AboveHWM_PNGC!AN108)-Existing!AN108-NLSL!AN108),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6784.0050000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO108-IF(TOCA!$E108=0,AboveHWM!AO108,AboveHWM_PNGC!AO108)-Existing!AO108-NLSL!AO108),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3814.748},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP108-IF(TOCA!$E108=0,AboveHWM!AP108,AboveHWM_PNGC!AP108)-Existing!AP108-NLSL!AP108),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5799.44},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ108-IF(TOCA!$E108=0,AboveHWM!AQ108,AboveHWM_PNGC!AQ108)-Existing!AQ108-NLSL!AQ108),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3682.056},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR108-IF(TOCA!$E108=0,AboveHWM!AR108,AboveHWM_PNGC!AR108)-Existing!AR108-NLSL!AR108),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5591.5630000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS108-IF(TOCA!$E108=0,AboveHWM!AS108,AboveHWM_PNGC!AS108)-Existing!AS108-NLSL!AS108),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2907.6979999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT108-IF(TOCA!$E108=0,AboveHWM!AT108,AboveHWM_PNGC!AT108)-Existing!AT108-NLSL!AT108),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5735.6570000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU108-IF(TOCA!$E108=0,AboveHWM!AU108,AboveHWM_PNGC!AU108)-Existing!AU108-NLSL!AU108),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3233.6239999999998},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV108-IF(TOCA!$E108=0,AboveHWM!AV108,AboveHWM_PNGC!AV108)-Existing!AV108-NLSL!AV108),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5904.8919999999998},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW108-IF(TOCA!$E108=0,AboveHWM!AW108,AboveHWM_PNGC!AW108)-Existing!AW108-NLSL!AW108),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3300.4079999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX108-IF(TOCA!$E108=0,AboveHWM!AX108,AboveHWM_PNGC!AX108)-Existing!AX108-NLSL!AX108),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5516.3010000000004},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY108-IF(TOCA!$E108=0,AboveHWM!AY108,AboveHWM_PNGC!AY108)-Existing!AY108-NLSL!AY108),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3143.1469999999999},{"$f":"IF(Init!S109=0,1,0)","v":1},0]
[null,10379,"Steilacoom, Town of",{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D117-IF(TOCA!$E117=0,AboveHWM!D117,AboveHWM_PNGC!D117)-Existing!D117-NLSL!D117),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1988.2080000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E117-IF(TOCA!$E117=0,AboveHWM!E117,AboveHWM_PNGC!E117)-Existing!E117-NLSL!E117),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1189.297},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F117-IF(TOCA!$E117=0,AboveHWM!F117,AboveHWM_PNGC!F117)-Existing!F117-NLSL!F117),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2442.241},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G117-IF(TOCA!$E117=0,AboveHWM!G117,AboveHWM_PNGC!G117)-Existing!G117-NLSL!G117),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1680.9459999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H117-IF(TOCA!$E117=0,AboveHWM!H117,AboveHWM_PNGC!H117)-Existing!H117-NLSL!H117),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2789.895},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I117-IF(TOCA!$E117=0,AboveHWM!I117,AboveHWM_PNGC!I117)-Existing!I117-NLSL!I117),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1818.268},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J117-IF(TOCA!$E117=0,AboveHWM!J117,AboveHWM_PNGC!J117)-Existing!J117-NLSL!J117),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2783.4650000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K117-IF(TOCA!$E117=0,AboveHWM!K117,AboveHWM_PNGC!K117)-Existing!K117-NLSL!K117),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1914.7950000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L117-IF(TOCA!$E117=0,AboveHWM!L117,AboveHWM_PNGC!L117)-Existing!L117-NLSL!L117),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2525.8789999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M117-IF(TOCA!$E117=0,AboveHWM!M117,AboveHWM_PNGC!M117)-Existing!M117-NLSL!M117),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1618.11},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N117-IF(TOCA!$E117=0,AboveHWM!N117,AboveHWM_PNGC!N117)-Existing!N117-NLSL!N117),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2297.8220000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O117-IF(TOCA!$E117=0,AboveHWM!O117,AboveHWM_PNGC!O117)-Existing!O117-NLSL!O117),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1438.6210000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P117-IF(TOCA!$E117=0,AboveHWM!P117,AboveHWM_PNGC!P117)-Existing!P117-NLSL!P117),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2028.6479999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q117-IF(TOCA!$E117=0,AboveHWM!Q117,AboveHWM_PNGC!Q117)-Existing!Q117-NLSL!Q117),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1281.2539999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R117-IF(TOCA!$E117=0,AboveHWM!R117,AboveHWM_PNGC!R117)-Existing!R117-NLSL!R117),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1619.9860000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S117-IF(TOCA!$E117=0,AboveHWM!S117,AboveHWM_PNGC!S117)-Existing!S117-NLSL!S117),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1118.604},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T117-IF(TOCA!$E117=0,AboveHWM!T117,AboveHWM_PNGC!T117)-Existing!T117-NLSL!T117),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1511.3119999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U117-IF(TOCA!$E117=0,AboveHWM!U117,AboveHWM_PNGC!U117)-Existing!U117-NLSL!U117),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":924.41},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V117-IF(TOCA!$E117=0,AboveHWM!V117,AboveHWM_PNGC!V117)-Existing!V117-NLSL!V117),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1524.981},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W117-IF(TOCA!$E117=0,AboveHWM!W117,AboveHWM_PNGC!W117)-Existing!W117-NLSL!W117),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1053.027},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X117-IF(TOCA!$E117=0,AboveHWM!X117,AboveHWM_PNGC!X117)-Existing!X117-NLSL!X117),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1597.713},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y117-IF(TOCA!$E117=0,AboveHWM!Y117,AboveHWM_PNGC!Y117)-Existing!Y117-NLSL!Y117),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":996.46},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z117-IF(TOCA!$E117=0,AboveHWM!Z117,AboveHWM_PNGC!Z117)-Existing!Z117-NLSL!Z117),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1513.6189999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA117-IF(TOCA!$E117=0,AboveHWM!AA117,AboveHWM_PNGC!AA117)-Existing!AA117-NLSL!AA117),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":979.56399999999996},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB117-IF(TOCA!$E117=0,AboveHWM!AB117,AboveHWM_PNGC!AB117)-Existing!AB117-NLSL!AB117),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1998.713},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC117-IF(TOCA!$E117=0,AboveHWM!AC117,AboveHWM_PNGC!AC117)-Existing!AC117-NLSL!AC117),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1195.58},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD117-IF(TOCA!$E117=0,AboveHWM!AD117,AboveHWM_PNGC!AD117)-Existing!AD117-NLSL!AD117),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2452.1849999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE117-IF(TOCA!$E117=0,AboveHWM!AE117,AboveHWM_PNGC!AE117)-Existing!AE117-NLSL!AE117),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1687.79},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF117-IF(TOCA!$E117=0,AboveHWM!AF117,AboveHWM_PNGC!AF117)-Existing!AF117-NLSL!AF117),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2800.0590000000002},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG117-IF(TOCA!$E117=0,AboveHWM!AG117,AboveHWM_PNGC!AG117)-Existing!AG117-NLSL!AG117),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1824.8910000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH117-IF(TOCA!$E117=0,AboveHWM!AH117,AboveHWM_PNGC!AH117)-Existing!AH117-NLSL!AH117),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2793.4110000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI117-IF(TOCA!$E117=0,AboveHWM!AI117,AboveHWM_PNGC!AI117)-Existing!AI117-NLSL!AI117),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1921.636},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ117-IF(TOCA!$E117=0,AboveHWM!AJ117,AboveHWM_PNGC!AJ117)-Existing!AJ117-NLSL!AJ117),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2459.98},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK117-IF(TOCA!$E117=0,AboveHWM!AK117,AboveHWM_PNGC!AK117)-Existing!AK117-NLSL!AK117),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1575.894},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL117-IF(TOCA!$E117=0,AboveHWM!AL117,AboveHWM_PNGC!AL117)-Existing!AL117-NLSL!AL117),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2308.1460000000002},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM117-IF(TOCA!$E117=0,AboveHWM!AM117,AboveHWM_PNGC!AM117)-Existing!AM117-NLSL!AM117),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1445.085},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN117-IF(TOCA!$E117=0,AboveHWM!AN117,AboveHWM_PNGC!AN117)-Existing!AN117-NLSL!AN117),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2038.9369999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO117-IF(TOCA!$E117=0,AboveHWM!AO117,AboveHWM_PNGC!AO117)-Existing!AO117-NLSL!AO117),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1287.752},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP117-IF(TOCA!$E117=0,AboveHWM!AP117,AboveHWM_PNGC!AP117)-Existing!AP117-NLSL!AP117),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1629.42},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ117-IF(TOCA!$E117=0,AboveHWM!AQ117,AboveHWM_PNGC!AQ117)-Existing!AQ117-NLSL!AQ117),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1125.1189999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR117-IF(TOCA!$E117=0,AboveHWM!AR117,AboveHWM_PNGC!AR117)-Existing!AR117-NLSL!AR117),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1521.2080000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS117-IF(TOCA!$E117=0,AboveHWM!AS117,AboveHWM_PNGC!AS117)-Existing!AS117-NLSL!AS117),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":930.46299999999997},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT117-IF(TOCA!$E117=0,AboveHWM!AT117,AboveHWM_PNGC!AT117)-Existing!AT117-NLSL!AT117),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1534.912},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU117-IF(TOCA!$E117=0,AboveHWM!AU117,AboveHWM_PNGC!AU117)-Existing!AU117-NLSL!AU117),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1059.884},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV117-IF(TOCA!$E117=0,AboveHWM!AV117,AboveHWM_PNGC!AV117)-Existing!AV117-NLSL!AV117),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1608.0519999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW117-IF(TOCA!$E117=0,AboveHWM!AW117,AboveHWM_PNGC!AW117)-Existing!AW117-NLSL!AW117),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1002.909},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX117-IF(TOCA!$E117=0,AboveHWM!AX117,AboveHWM_PNGC!AX117)-Existing!AX117-NLSL!AX117),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1523.3009999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY117-IF(TOCA!$E117=0,AboveHWM!AY117,AboveHWM_PNGC!AY117)-Existing!AY117-NLSL!AY117),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":985.83},{"$f":"IF(Init!S118=0,1,0)","v":1},0]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D126-IF(TOCA!$E126=0,AboveHWM!D126,AboveHWM_PNGC!D126)-Existing!D126-NLSL!D126),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2042.5139999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E126-IF(TOCA!$E126=0,AboveHWM!E126,AboveHWM_PNGC!E126)-Existing!E126-NLSL!E126),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1163.4639999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F126-IF(TOCA!$E126=0,AboveHWM!F126,AboveHWM_PNGC!F126)-Existing!F126-NLSL!F126),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2678.7089999999998},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G126-IF(TOCA!$E126=0,AboveHWM!G126,AboveHWM_PNGC!G126)-Existing!G126-NLSL!G126),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1834.3230000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H126-IF(TOCA!$E126=0,AboveHWM!H126,AboveHWM_PNGC!H126)-Existing!H126-NLSL!H126),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3060.8290000000002},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I126-IF(TOCA!$E126=0,AboveHWM!I126,AboveHWM_PNGC!I126)-Existing!I126-NLSL!I126),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2243.2959999999998},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J126-IF(TOCA!$E126=0,AboveHWM!J126,AboveHWM_PNGC!J126)-Existing!J126-NLSL!J126),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3040.02},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K126-IF(TOCA!$E126=0,AboveHWM!K126,AboveHWM_PNGC!K126)-Existing!K126-NLSL!K126),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2065.636},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L126-IF(TOCA!$E126=0,AboveHWM!L126,AboveHWM_PNGC!L126)-Existing!L126-NLSL!L126),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2694.0030000000002},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M126-IF(TOCA!$E126=0,AboveHWM!M126,AboveHWM_PNGC!M126)-Existing!M126-NLSL!M126),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1716.662},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N126-IF(TOCA!$E126=0,AboveHWM!N126,AboveHWM_PNGC!N126)-Existing!N126-NLSL!N126),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2436.8820000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O126-IF(TOCA!$E126=0,AboveHWM!O126,AboveHWM_PNGC!O126)-Existing!O126-NLSL!O126),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1660.261},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P126-IF(TOCA!$E126=0,AboveHWM!P126,AboveHWM_PNGC!P126)-Existing!P126-NLSL!P126),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2174.6480000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q126-IF(TOCA!$E126=0,AboveHWM!Q126,AboveHWM_PNGC!Q126)-Existing!Q126-NLSL!Q126),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1348.94},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R126-IF(TOCA!$E126=0,AboveHWM!R126,AboveHWM_PNGC!R126)-Existing!R126-NLSL!R126),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1655.4929999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S126-IF(TOCA!$E126=0,AboveHWM!S126,AboveHWM_PNGC!S126)-Existing!S126-NLSL!S126),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1188.5440000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T126-IF(TOCA!$E126=0,AboveHWM!T126,AboveHWM_PNGC!T126)-Existing!T126-NLSL!T126),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1620.8779999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U126-IF(TOCA!$E126=0,AboveHWM!U126,AboveHWM_PNGC!U126)-Existing!U126-NLSL!U126),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":945.53599999999994},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V126-IF(TOCA!$E126=0,AboveHWM!V126,AboveHWM_PNGC!V126)-Existing!V126-NLSL!V126),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1541.3889999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W126-IF(TOCA!$E126=0,AboveHWM!W126,AboveHWM_PNGC!W126)-Existing!W126-NLSL!W126),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":952.89499999999998},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X126-IF(TOCA!$E126=0,AboveHWM!X126,AboveHWM_PNGC!X126)-Existing!X126-NLSL!X126),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1549.886},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y126-IF(TOCA!$E126=0,AboveHWM!Y126,AboveHWM_PNGC!Y126)-Existing!Y126-NLSL!Y126),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":941.81},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z126-IF(TOCA!$E126=0,AboveHWM!Z126,AboveHWM_PNGC!Z126)-Existing!Z126-NLSL!Z126),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1661.9670000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA126-IF(TOCA!$E126=0,AboveHWM!AA126,AboveHWM_PNGC!AA126)-Existing!AA126-NLSL!AA126),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1041.095},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB126-IF(TOCA!$E126=0,AboveHWM!AB126,AboveHWM_PNGC!AB126)-Existing!AB126-NLSL!AB126),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2042.5139999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC126-IF(TOCA!$E126=0,AboveHWM!AC126,AboveHWM_PNGC!AC126)-Existing!AC126-NLSL!AC126),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1163.4639999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD126-IF(TOCA!$E126=0,AboveHWM!AD126,AboveHWM_PNGC!AD126)-Existing!AD126-NLSL!AD126),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2563.7449999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE126-IF(TOCA!$E126=0,AboveHWM!AE126,AboveHWM_PNGC!AE126)-Existing!AE126-NLSL!AE126),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1949.287},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF126-IF(TOCA!$E126=0,AboveHWM!AF126,AboveHWM_PNGC!AF126)-Existing!AF126-NLSL!AF126),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3191.768},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG126-IF(TOCA!$E126=0,AboveHWM!AG126,AboveHWM_PNGC!AG126)-Existing!AG126-NLSL!AG126),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2112.357},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH126-IF(TOCA!$E126=0,AboveHWM!AH126,AboveHWM_PNGC!AH126)-Existing!AH126-NLSL!AH126),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2913.9810000000002},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI126-IF(TOCA!$E126=0,AboveHWM!AI126,AboveHWM_PNGC!AI126)-Existing!AI126-NLSL!AI126),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2191.6759999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ126-IF(TOCA!$E126=0,AboveHWM!AJ126,AboveHWM_PNGC!AJ126)-Existing!AJ126-NLSL!AJ126),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2585.9639999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK126-IF(TOCA!$E126=0,AboveHWM!AK126,AboveHWM_PNGC!AK126)-Existing!AK126-NLSL!AK126),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1672.61},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL126-IF(TOCA!$E126=0,AboveHWM!AL126,AboveHWM_PNGC!AL126)-Existing!AL126-NLSL!AL126),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2538.1610000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM126-IF(TOCA!$E126=0,AboveHWM!AM126,AboveHWM_PNGC!AM126)-Existing!AM126-NLSL!AM126),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1558.982},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN126-IF(TOCA!$E126=0,AboveHWM!AN126,AboveHWM_PNGC!AN126)-Existing!AN126-NLSL!AN126),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2174.6480000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO126-IF(TOCA!$E126=0,AboveHWM!AO126,AboveHWM_PNGC!AO126)-Existing!AO126-NLSL!AO126),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1348.94},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP126-IF(TOCA!$E126=0,AboveHWM!AP126,AboveHWM_PNGC!AP126)-Existing!AP126-NLSL!AP126),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1655.4929999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ126-IF(TOCA!$E126=0,AboveHWM!AQ126,AboveHWM_PNGC!AQ126)-Existing!AQ126-NLSL!AQ126),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1188.5440000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR126-IF(TOCA!$E126=0,AboveHWM!AR126,AboveHWM_PNGC!AR126)-Existing!AR126-NLSL!AR126),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1620.8779999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS126-IF(TOCA!$E126=0,AboveHWM!AS126,AboveHWM_PNGC!AS126)-Existing!AS126-NLSL!AS126),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":945.53599999999994},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT126-IF(TOCA!$E126=0,AboveHWM!AT126,AboveHWM_PNGC!AT126)-Existing!AT126-NLSL!AT126),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1541.3889999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU126-IF(TOCA!$E126=0,AboveHWM!AU126,AboveHWM_PNGC!AU126)-Existing!AU126-NLSL!AU126),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":952.89499999999998},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV126-IF(TOCA!$E126=0,AboveHWM!AV126,AboveHWM_PNGC!AV126)-Existing!AV126-NLSL!AV126),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1549.886},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW126-IF(TOCA!$E126=0,AboveHWM!AW126,AboveHWM_PNGC!AW126)-Existing!AW126-NLSL!AW126),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":941.81},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX126-IF(TOCA!$E126=0,AboveHWM!AX126,AboveHWM_PNGC!AX126)-Existing!AX126-NLSL!AX126),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1661.9670000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY126-IF(TOCA!$E126=0,AboveHWM!AY126,AboveHWM_PNGC!AY126)-Existing!AY126-NLSL!AY126),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1041.095},{"$f":"IF(Init!S127=0,1,0)","v":1},0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D135-IF(TOCA!$E135=0,AboveHWM!D135,AboveHWM_PNGC!D135)-Existing!D135-NLSL!D135),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5218.732},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E135-IF(TOCA!$E135=0,AboveHWM!E135,AboveHWM_PNGC!E135)-Existing!E135-NLSL!E135),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3752.4369999999994},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F135-IF(TOCA!$E135=0,AboveHWM!F135,AboveHWM_PNGC!F135)-Existing!F135-NLSL!F135),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4832.3320000000003},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G135-IF(TOCA!$E135=0,AboveHWM!G135,AboveHWM_PNGC!G135)-Existing!G135-NLSL!G135),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3792.4319999999993},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H135-IF(TOCA!$E135=0,AboveHWM!H135,AboveHWM_PNGC!H135)-Existing!H135-NLSL!H135),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5151.9740000000002},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I135-IF(TOCA!$E135=0,AboveHWM!I135,AboveHWM_PNGC!I135)-Existing!I135-NLSL!I135),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3806.8219999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J135-IF(TOCA!$E135=0,AboveHWM!J135,AboveHWM_PNGC!J135)-Existing!J135-NLSL!J135),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5053.7690000000002},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K135-IF(TOCA!$E135=0,AboveHWM!K135,AboveHWM_PNGC!K135)-Existing!K135-NLSL!K135),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4026.4009999999994},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L135-IF(TOCA!$E135=0,AboveHWM!L135,AboveHWM_PNGC!L135)-Existing!L135-NLSL!L135),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4839.8019999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M135-IF(TOCA!$E135=0,AboveHWM!M135,AboveHWM_PNGC!M135)-Existing!M135-NLSL!M135),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3527.4270000000006},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N135-IF(TOCA!$E135=0,AboveHWM!N135,AboveHWM_PNGC!N135)-Existing!N135-NLSL!N135),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5717.5619999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O135-IF(TOCA!$E135=0,AboveHWM!O135,AboveHWM_PNGC!O135)-Existing!O135-NLSL!O135),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3953.9570000000003},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P135-IF(TOCA!$E135=0,AboveHWM!P135,AboveHWM_PNGC!P135)-Existing!P135-NLSL!P135),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5591.19},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q135-IF(TOCA!$E135=0,AboveHWM!Q135,AboveHWM_PNGC!Q135)-Existing!Q135-NLSL!Q135),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4044.2519999999995},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R135-IF(TOCA!$E135=0,AboveHWM!R135,AboveHWM_PNGC!R135)-Existing!R135-NLSL!R135),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5771.5050000000001},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S135-IF(TOCA!$E135=0,AboveHWM!S135,AboveHWM_PNGC!S135)-Existing!S135-NLSL!S135),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4426.0869999999995},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T135-IF(TOCA!$E135=0,AboveHWM!T135,AboveHWM_PNGC!T135)-Existing!T135-NLSL!T135),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5967.6909999999998},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U135-IF(TOCA!$E135=0,AboveHWM!U135,AboveHWM_PNGC!U135)-Existing!U135-NLSL!U135),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4197.1909999999998},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V135-IF(TOCA!$E135=0,AboveHWM!V135,AboveHWM_PNGC!V135)-Existing!V135-NLSL!V135),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7232.3090000000002},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W135-IF(TOCA!$E135=0,AboveHWM!W135,AboveHWM_PNGC!W135)-Existing!W135-NLSL!W135),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5703.8619999999992},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X135-IF(TOCA!$E135=0,AboveHWM!X135,AboveHWM_PNGC!X135)-Existing!X135-NLSL!X135),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8134.86},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y135-IF(TOCA!$E135=0,AboveHWM!Y135,AboveHWM_PNGC!Y135)-Existing!Y135-NLSL!Y135),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5642.16},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z135-IF(TOCA!$E135=0,AboveHWM!Z135,AboveHWM_PNGC!Z135)-Existing!Z135-NLSL!Z135),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7159.5079999999998},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA135-IF(TOCA!$E135=0,AboveHWM!AA135,AboveHWM_PNGC!AA135)-Existing!AA135-NLSL!AA135),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5566.9889999999996},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB135-IF(TOCA!$E135=0,AboveHWM!AB135,AboveHWM_PNGC!AB135)-Existing!AB135-NLSL!AB135),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7191.197000000001},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC135-IF(TOCA!$E135=0,AboveHWM!AC135,AboveHWM_PNGC!AC135)-Existing!AC135-NLSL!AC135),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5246.1179999999995},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD135-IF(TOCA!$E135=0,AboveHWM!AD135,AboveHWM_PNGC!AD135)-Existing!AD135-NLSL!AD135),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6798.92},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE135-IF(TOCA!$E135=0,AboveHWM!AE135,AboveHWM_PNGC!AE135)-Existing!AE135-NLSL!AE135),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5184.8379999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF135-IF(TOCA!$E135=0,AboveHWM!AF135,AboveHWM_PNGC!AF135)-Existing!AF135-NLSL!AF135),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7036.4780000000001},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG135-IF(TOCA!$E135=0,AboveHWM!AG135,AboveHWM_PNGC!AG135)-Existing!AG135-NLSL!AG135),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5483.1019999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH135-IF(TOCA!$E135=0,AboveHWM!AH135,AboveHWM_PNGC!AH135)-Existing!AH135-NLSL!AH135),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7045.0219999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI135-IF(TOCA!$E135=0,AboveHWM!AI135,AboveHWM_PNGC!AI135)-Existing!AI135-NLSL!AI135),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5548.3150000000005},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ135-IF(TOCA!$E135=0,AboveHWM!AJ135,AboveHWM_PNGC!AJ135)-Existing!AJ135-NLSL!AJ135),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6525.0280000000002},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK135-IF(TOCA!$E135=0,AboveHWM!AK135,AboveHWM_PNGC!AK135)-Existing!AK135-NLSL!AK135),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":4726.8610000000008},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL135-IF(TOCA!$E135=0,AboveHWM!AL135,AboveHWM_PNGC!AL135)-Existing!AL135-NLSL!AL135),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7183.5369999999994},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM135-IF(TOCA!$E135=0,AboveHWM!AM135,AboveHWM_PNGC!AM135)-Existing!AM135-NLSL!AM135),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5114.3380000000006},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN135-IF(TOCA!$E135=0,AboveHWM!AN135,AboveHWM_PNGC!AN135)-Existing!AN135-NLSL!AN135),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6885.1930000000002},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO135-IF(TOCA!$E135=0,AboveHWM!AO135,AboveHWM_PNGC!AO135)-Existing!AO135-NLSL!AO135),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5064.9060000000009},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP135-IF(TOCA!$E135=0,AboveHWM!AP135,AboveHWM_PNGC!AP135)-Existing!AP135-NLSL!AP135),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7114.9710000000005},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ135-IF(TOCA!$E135=0,AboveHWM!AQ135,AboveHWM_PNGC!AQ135)-Existing!AQ135-NLSL!AQ135),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5474.4319999999998},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR135-IF(TOCA!$E135=0,AboveHWM!AR135,AboveHWM_PNGC!AR135)-Existing!AR135-NLSL!AR135),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7312.4540000000006},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS135-IF(TOCA!$E135=0,AboveHWM!AS135,AboveHWM_PNGC!AS135)-Existing!AS135-NLSL!AS135),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5167.0859999999993},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT135-IF(TOCA!$E135=0,AboveHWM!AT135,AboveHWM_PNGC!AT135)-Existing!AT135-NLSL!AT135),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7606.7740000000003},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU135-IF(TOCA!$E135=0,AboveHWM!AU135,AboveHWM_PNGC!AU135)-Existing!AU135-NLSL!AU135),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":6007.0309999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV135-IF(TOCA!$E135=0,AboveHWM!AV135,AboveHWM_PNGC!AV135)-Existing!AV135-NLSL!AV135),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":8182.2709999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW135-IF(TOCA!$E135=0,AboveHWM!AW135,AboveHWM_PNGC!AW135)-Existing!AW135-NLSL!AW135),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5673.0199999999995},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX135-IF(TOCA!$E135=0,AboveHWM!AX135,AboveHWM_PNGC!AX135)-Existing!AX135-NLSL!AX135),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":7202.4990000000007},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY135-IF(TOCA!$E135=0,AboveHWM!AY135,AboveHWM_PNGC!AY135)-Existing!AY135-NLSL!AY135),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":5599.7420000000002},{"$f":"IF(Init!S136=0,1,0)","v":1},0]
[null,11680,"Weiser, City of",{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D136-IF(TOCA!$E136=0,AboveHWM!D136,AboveHWM_PNGC!D136)-Existing!D136-NLSL!D136),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2688.7750000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E136-IF(TOCA!$E136=0,AboveHWM!E136,AboveHWM_PNGC!E136)-Existing!E136-NLSL!E136),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1441.5229999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F136-IF(TOCA!$E136=0,AboveHWM!F136,AboveHWM_PNGC!F136)-Existing!F136-NLSL!F136),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2972.223},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G136-IF(TOCA!$E136=0,AboveHWM!G136,AboveHWM_PNGC!G136)-Existing!G136-NLSL!G136),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1885.646},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H136-IF(TOCA!$E136=0,AboveHWM!H136,AboveHWM_PNGC!H136)-Existing!H136-NLSL!H136),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3445.0459999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I136-IF(TOCA!$E136=0,AboveHWM!I136,AboveHWM_PNGC!I136)-Existing!I136-NLSL!I136),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2399.71},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J136-IF(TOCA!$E136=0,AboveHWM!J136,AboveHWM_PNGC!J136)-Existing!J136-NLSL!J136),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3388.7420000000002},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K136-IF(TOCA!$E136=0,AboveHWM!K136,AboveHWM_PNGC!K136)-Existing!K136-NLSL!K136),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2180.6590000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L136-IF(TOCA!$E136=0,AboveHWM!L136,AboveHWM_PNGC!L136)-Existing!L136-NLSL!L136),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3035.46},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M136-IF(TOCA!$E136=0,AboveHWM!M136,AboveHWM_PNGC!M136)-Existing!M136-NLSL!M136),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1804.107},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N136-IF(TOCA!$E136=0,AboveHWM!N136,AboveHWM_PNGC!N136)-Existing!N136-NLSL!N136),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2724.2829999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O136-IF(TOCA!$E136=0,AboveHWM!O136,AboveHWM_PNGC!O136)-Existing!O136-NLSL!O136),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1683.289},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P136-IF(TOCA!$E136=0,AboveHWM!P136,AboveHWM_PNGC!P136)-Existing!P136-NLSL!P136),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2526.1959999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q136-IF(TOCA!$E136=0,AboveHWM!Q136,AboveHWM_PNGC!Q136)-Existing!Q136-NLSL!Q136),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1400.472},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R136-IF(TOCA!$E136=0,AboveHWM!R136,AboveHWM_PNGC!R136)-Existing!R136-NLSL!R136),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2385.4229999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S136-IF(TOCA!$E136=0,AboveHWM!S136,AboveHWM_PNGC!S136)-Existing!S136-NLSL!S136),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1506.7280000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T136-IF(TOCA!$E136=0,AboveHWM!T136,AboveHWM_PNGC!T136)-Existing!T136-NLSL!T136),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2621.0630000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U136-IF(TOCA!$E136=0,AboveHWM!U136,AboveHWM_PNGC!U136)-Existing!U136-NLSL!U136),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1358.557},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V136-IF(TOCA!$E136=0,AboveHWM!V136,AboveHWM_PNGC!V136)-Existing!V136-NLSL!V136),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3285.8229999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W136-IF(TOCA!$E136=0,AboveHWM!W136,AboveHWM_PNGC!W136)-Existing!W136-NLSL!W136),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1809.0229999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X136-IF(TOCA!$E136=0,AboveHWM!X136,AboveHWM_PNGC!X136)-Existing!X136-NLSL!X136),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3180.7869999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y136-IF(TOCA!$E136=0,AboveHWM!Y136,AboveHWM_PNGC!Y136)-Existing!Y136-NLSL!Y136),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1739.0719999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z136-IF(TOCA!$E136=0,AboveHWM!Z136,AboveHWM_PNGC!Z136)-Existing!Z136-NLSL!Z136),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2544.442},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA136-IF(TOCA!$E136=0,AboveHWM!AA136,AboveHWM_PNGC!AA136)-Existing!AA136-NLSL!AA136),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1430.0450000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB136-IF(TOCA!$E136=0,AboveHWM!AB136,AboveHWM_PNGC!AB136)-Existing!AB136-NLSL!AB136),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2696.8319999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC136-IF(TOCA!$E136=0,AboveHWM!AC136,AboveHWM_PNGC!AC136)-Existing!AC136-NLSL!AC136),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1445.8430000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD136-IF(TOCA!$E136=0,AboveHWM!AD136,AboveHWM_PNGC!AD136)-Existing!AD136-NLSL!AD136),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2868.326},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE136-IF(TOCA!$E136=0,AboveHWM!AE136,AboveHWM_PNGC!AE136)-Existing!AE136-NLSL!AE136),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2001.9190000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF136-IF(TOCA!$E136=0,AboveHWM!AF136,AboveHWM_PNGC!AF136)-Existing!AF136-NLSL!AF136),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3582.2530000000002},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG136-IF(TOCA!$E136=0,AboveHWM!AG136,AboveHWM_PNGC!AG136)-Existing!AG136-NLSL!AG136),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2274.8789999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH136-IF(TOCA!$E136=0,AboveHWM!AH136,AboveHWM_PNGC!AH136)-Existing!AH136-NLSL!AH136),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3272.4679999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI136-IF(TOCA!$E136=0,AboveHWM!AI136,AboveHWM_PNGC!AI136)-Existing!AI136-NLSL!AI136),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2309.31},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ136-IF(TOCA!$E136=0,AboveHWM!AJ136,AboveHWM_PNGC!AJ136)-Existing!AJ136-NLSL!AJ136),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2929.2379999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK136-IF(TOCA!$E136=0,AboveHWM!AK136,AboveHWM_PNGC!AK136)-Existing!AK136-NLSL!AK136),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1766.3309999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL136-IF(TOCA!$E136=0,AboveHWM!AL136,AboveHWM_PNGC!AL136)-Existing!AL136-NLSL!AL136),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2830.1},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM136-IF(TOCA!$E136=0,AboveHWM!AM136,AboveHWM_PNGC!AM136)-Existing!AM136-NLSL!AM136),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1589.8489999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN136-IF(TOCA!$E136=0,AboveHWM!AN136,AboveHWM_PNGC!AN136)-Existing!AN136-NLSL!AN136),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2534.1579999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO136-IF(TOCA!$E136=0,AboveHWM!AO136,AboveHWM_PNGC!AO136)-Existing!AO136-NLSL!AO136),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1404.886},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP136-IF(TOCA!$E136=0,AboveHWM!AP136,AboveHWM_PNGC!AP136)-Existing!AP136-NLSL!AP136),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2393.0079999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ136-IF(TOCA!$E136=0,AboveHWM!AQ136,AboveHWM_PNGC!AQ136)-Existing!AQ136-NLSL!AQ136),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1511.519},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR136-IF(TOCA!$E136=0,AboveHWM!AR136,AboveHWM_PNGC!AR136)-Existing!AR136-NLSL!AR136),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2629.2150000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS136-IF(TOCA!$E136=0,AboveHWM!AS136,AboveHWM_PNGC!AS136)-Existing!AS136-NLSL!AS136),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1362.7819999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT136-IF(TOCA!$E136=0,AboveHWM!AT136,AboveHWM_PNGC!AT136)-Existing!AT136-NLSL!AT136),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3293.8049999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU136-IF(TOCA!$E136=0,AboveHWM!AU136,AboveHWM_PNGC!AU136)-Existing!AU136-NLSL!AU136),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1813.4179999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV136-IF(TOCA!$E136=0,AboveHWM!AV136,AboveHWM_PNGC!AV136)-Existing!AV136-NLSL!AV136),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":3188.788},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW136-IF(TOCA!$E136=0,AboveHWM!AW136,AboveHWM_PNGC!AW136)-Existing!AW136-NLSL!AW136),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1743.4469999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX136-IF(TOCA!$E136=0,AboveHWM!AX136,AboveHWM_PNGC!AX136)-Existing!AX136-NLSL!AX136),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":2552.3649999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY136-IF(TOCA!$E136=0,AboveHWM!AY136,AboveHWM_PNGC!AY136)-Existing!AY136-NLSL!AY136),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":1434.498},{"$f":"IF(Init!S137=0,1,0)","v":1},0]
[null,12026,"Jefferson County PUD #1",{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D137-IF(TOCA!$E137=0,AboveHWM!D137,AboveHWM_PNGC!D137)-Existing!D137-NLSL!D137),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18985.888999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E137-IF(TOCA!$E137=0,AboveHWM!E137,AboveHWM_PNGC!E137)-Existing!E137-NLSL!E137),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11213.486000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F137-IF(TOCA!$E137=0,AboveHWM!F137,AboveHWM_PNGC!F137)-Existing!F137-NLSL!F137),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":23145.407999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G137-IF(TOCA!$E137=0,AboveHWM!G137,AboveHWM_PNGC!G137)-Existing!G137-NLSL!G137),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15388.373},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H137-IF(TOCA!$E137=0,AboveHWM!H137,AboveHWM_PNGC!H137)-Existing!H137-NLSL!H137),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26568.27},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I137-IF(TOCA!$E137=0,AboveHWM!I137,AboveHWM_PNGC!I137)-Existing!I137-NLSL!I137),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18721.77},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J137-IF(TOCA!$E137=0,AboveHWM!J137,AboveHWM_PNGC!J137)-Existing!J137-NLSL!J137),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":27894.17},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K137-IF(TOCA!$E137=0,AboveHWM!K137,AboveHWM_PNGC!K137)-Existing!K137-NLSL!K137),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":18505.048999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L137-IF(TOCA!$E137=0,AboveHWM!L137,AboveHWM_PNGC!L137)-Existing!L137-NLSL!L137),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":25490.9},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M137-IF(TOCA!$E137=0,AboveHWM!M137,AboveHWM_PNGC!M137)-Existing!M137-NLSL!M137),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16016.623},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N137-IF(TOCA!$E137=0,AboveHWM!N137,AboveHWM_PNGC!N137)-Existing!N137-NLSL!N137),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22827.346000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O137-IF(TOCA!$E137=0,AboveHWM!O137,AboveHWM_PNGC!O137)-Existing!O137-NLSL!O137),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15350.486000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P137-IF(TOCA!$E137=0,AboveHWM!P137,AboveHWM_PNGC!P137)-Existing!P137-NLSL!P137),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19220.789000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q137-IF(TOCA!$E137=0,AboveHWM!Q137,AboveHWM_PNGC!Q137)-Existing!Q137-NLSL!Q137),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12021.967000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R137-IF(TOCA!$E137=0,AboveHWM!R137,AboveHWM_PNGC!R137)-Existing!R137-NLSL!R137),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15523.153},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S137-IF(TOCA!$E137=0,AboveHWM!S137,AboveHWM_PNGC!S137)-Existing!S137-NLSL!S137),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11052.829},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T137-IF(TOCA!$E137=0,AboveHWM!T137,AboveHWM_PNGC!T137)-Existing!T137-NLSL!T137),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15639.874},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U137-IF(TOCA!$E137=0,AboveHWM!U137,AboveHWM_PNGC!U137)-Existing!U137-NLSL!U137),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9122.5049999999992},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V137-IF(TOCA!$E137=0,AboveHWM!V137,AboveHWM_PNGC!V137)-Existing!V137-NLSL!V137),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14915.643},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W137-IF(TOCA!$E137=0,AboveHWM!W137,AboveHWM_PNGC!W137)-Existing!W137-NLSL!W137),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9062.7950000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X137-IF(TOCA!$E137=0,AboveHWM!X137,AboveHWM_PNGC!X137)-Existing!X137-NLSL!X137),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14973.994000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y137-IF(TOCA!$E137=0,AboveHWM!Y137,AboveHWM_PNGC!Y137)-Existing!Y137-NLSL!Y137),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9081.07},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z137-IF(TOCA!$E137=0,AboveHWM!Z137,AboveHWM_PNGC!Z137)-Existing!Z137-NLSL!Z137),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15140.477000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA137-IF(TOCA!$E137=0,AboveHWM!AA137,AboveHWM_PNGC!AA137)-Existing!AA137-NLSL!AA137),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9643.7639999999992},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB137-IF(TOCA!$E137=0,AboveHWM!AB137,AboveHWM_PNGC!AB137)-Existing!AB137-NLSL!AB137),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19045.111000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC137-IF(TOCA!$E137=0,AboveHWM!AC137,AboveHWM_PNGC!AC137)-Existing!AC137-NLSL!AC137),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11248.465},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD137-IF(TOCA!$E137=0,AboveHWM!AD137,AboveHWM_PNGC!AD137)-Existing!AD137-NLSL!AD137),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":22379.465},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE137-IF(TOCA!$E137=0,AboveHWM!AE137,AboveHWM_PNGC!AE137)-Existing!AE137-NLSL!AE137),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":16246.387000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF137-IF(TOCA!$E137=0,AboveHWM!AF137,AboveHWM_PNGC!AF137)-Existing!AF137-NLSL!AF137),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":27560.607},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG137-IF(TOCA!$E137=0,AboveHWM!AG137,AboveHWM_PNGC!AG137)-Existing!AG137-NLSL!AG137),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":17826.881000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH137-IF(TOCA!$E137=0,AboveHWM!AH137,AboveHWM_PNGC!AH137)-Existing!AH137-NLSL!AH137),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":26992.407999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI137-IF(TOCA!$E137=0,AboveHWM!AI137,AboveHWM_PNGC!AI137)-Existing!AI137-NLSL!AI137),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19500.263999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ137-IF(TOCA!$E137=0,AboveHWM!AJ137,AboveHWM_PNGC!AJ137)-Existing!AJ137-NLSL!AJ137),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":24755.881000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK137-IF(TOCA!$E137=0,AboveHWM!AK137,AboveHWM_PNGC!AK137)-Existing!AK137-NLSL!AK137),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15762.380999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL137-IF(TOCA!$E137=0,AboveHWM!AL137,AboveHWM_PNGC!AL137)-Existing!AL137-NLSL!AL137),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":23672.525000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM137-IF(TOCA!$E137=0,AboveHWM!AM137,AboveHWM_PNGC!AM137)-Existing!AM137-NLSL!AM137),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14598.263999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN137-IF(TOCA!$E137=0,AboveHWM!AN137,AboveHWM_PNGC!AN137)-Existing!AN137-NLSL!AN137),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":19273.268},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO137-IF(TOCA!$E137=0,AboveHWM!AO137,AboveHWM_PNGC!AO137)-Existing!AO137-NLSL!AO137),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":12054.789000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP137-IF(TOCA!$E137=0,AboveHWM!AP137,AboveHWM_PNGC!AP137)-Existing!AP137-NLSL!AP137),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15575.549000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ137-IF(TOCA!$E137=0,AboveHWM!AQ137,AboveHWM_PNGC!AQ137)-Existing!AQ137-NLSL!AQ137),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":11090.135},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR137-IF(TOCA!$E137=0,AboveHWM!AR137,AboveHWM_PNGC!AR137)-Existing!AR137-NLSL!AR137),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15698.126},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS137-IF(TOCA!$E137=0,AboveHWM!AS137,AboveHWM_PNGC!AS137)-Existing!AS137-NLSL!AS137),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9156.4830000000002},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT137-IF(TOCA!$E137=0,AboveHWM!AT137,AboveHWM_PNGC!AT137)-Existing!AT137-NLSL!AT137),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":14974.01},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU137-IF(TOCA!$E137=0,AboveHWM!AU137,AboveHWM_PNGC!AU137)-Existing!AU137-NLSL!AU137),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9098.26},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV137-IF(TOCA!$E137=0,AboveHWM!AV137,AboveHWM_PNGC!AV137)-Existing!AV137-NLSL!AV137),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15032.25},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW137-IF(TOCA!$E137=0,AboveHWM!AW137,AboveHWM_PNGC!AW137)-Existing!AW137-NLSL!AW137),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9116.402},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX137-IF(TOCA!$E137=0,AboveHWM!AX137,AboveHWM_PNGC!AX137)-Existing!AX137-NLSL!AX137),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":15199.178},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY137-IF(TOCA!$E137=0,AboveHWM!AY137,AboveHWM_PNGC!AY137)-Existing!AY137-NLSL!AY137),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":9681.1540000000005},{"$f":"IF(Init!S138=0,1,0)","v":1},0]
[null,10298,"PNGC Aggregate",{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!D138-IF(TOCA!$E138=0,AboveHWM!D138,AboveHWM_PNGC!D138)-Existing!D138-NLSL!D138),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(D$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":200569.51700000005},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!E138-IF(TOCA!$E138=0,AboveHWM!E138,AboveHWM_PNGC!E138)-Existing!E138-NLSL!E138),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(E$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":117982.12300000002},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!F138-IF(TOCA!$E138=0,AboveHWM!F138,AboveHWM_PNGC!F138)-Existing!F138-NLSL!F138),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(F$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":228734.13200000004},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!G138-IF(TOCA!$E138=0,AboveHWM!G138,AboveHWM_PNGC!G138)-Existing!G138-NLSL!G138),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(G$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":150788.50099999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!H138-IF(TOCA!$E138=0,AboveHWM!H138,AboveHWM_PNGC!H138)-Existing!H138-NLSL!H138),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(H$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":267801.71600000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!I138-IF(TOCA!$E138=0,AboveHWM!I138,AboveHWM_PNGC!I138)-Existing!I138-NLSL!I138),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(I$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":182647.147},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!J138-IF(TOCA!$E138=0,AboveHWM!J138,AboveHWM_PNGC!J138)-Existing!J138-NLSL!J138),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(J$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":257938.69600000003},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!K138-IF(TOCA!$E138=0,AboveHWM!K138,AboveHWM_PNGC!K138)-Existing!K138-NLSL!K138),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(K$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":173750.67800000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!L138-IF(TOCA!$E138=0,AboveHWM!L138,AboveHWM_PNGC!L138)-Existing!L138-NLSL!L138),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(L$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":234385.96600000004},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!M138-IF(TOCA!$E138=0,AboveHWM!M138,AboveHWM_PNGC!M138)-Existing!M138-NLSL!M138),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(M$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":150861.91500000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!N138-IF(TOCA!$E138=0,AboveHWM!N138,AboveHWM_PNGC!N138)-Existing!N138-NLSL!N138),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(N$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":217421.56100000002},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!O138-IF(TOCA!$E138=0,AboveHWM!O138,AboveHWM_PNGC!O138)-Existing!O138-NLSL!O138),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(O$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":137614.03200000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!P138-IF(TOCA!$E138=0,AboveHWM!P138,AboveHWM_PNGC!P138)-Existing!P138-NLSL!P138),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(P$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":212943.897},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Q138-IF(TOCA!$E138=0,AboveHWM!Q138,AboveHWM_PNGC!Q138)-Existing!Q138-NLSL!Q138),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(Q$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":131615.28200000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!R138-IF(TOCA!$E138=0,AboveHWM!R138,AboveHWM_PNGC!R138)-Existing!R138-NLSL!R138),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(R$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":215452.15000000002},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!S138-IF(TOCA!$E138=0,AboveHWM!S138,AboveHWM_PNGC!S138)-Existing!S138-NLSL!S138),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(S$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":150389.285},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!T138-IF(TOCA!$E138=0,AboveHWM!T138,AboveHWM_PNGC!T138)-Existing!T138-NLSL!T138),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(T$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":249787.74600000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!U138-IF(TOCA!$E138=0,AboveHWM!U138,AboveHWM_PNGC!U138)-Existing!U138-NLSL!U138),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(U$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":155098.85100000002},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!V138-IF(TOCA!$E138=0,AboveHWM!V138,AboveHWM_PNGC!V138)-Existing!V138-NLSL!V138),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(V$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":264462.13500000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!W138-IF(TOCA!$E138=0,AboveHWM!W138,AboveHWM_PNGC!W138)-Existing!W138-NLSL!W138),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(W$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":179855.11300000004},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!X138-IF(TOCA!$E138=0,AboveHWM!X138,AboveHWM_PNGC!X138)-Existing!X138-NLSL!X138),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(X$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":257776.68900000004},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Y138-IF(TOCA!$E138=0,AboveHWM!Y138,AboveHWM_PNGC!Y138)-Existing!Y138-NLSL!Y138),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(Y$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":161720.75599999996},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!Z138-IF(TOCA!$E138=0,AboveHWM!Z138,AboveHWM_PNGC!Z138)-Existing!Z138-NLSL!Z138),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(Z$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":212016.36900000006},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AA138-IF(TOCA!$E138=0,AboveHWM!AA138,AboveHWM_PNGC!AA138)-Existing!AA138-NLSL!AA138),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AA$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":136193.568},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AB138-IF(TOCA!$E138=0,AboveHWM!AB138,AboveHWM_PNGC!AB138)-Existing!AB138-NLSL!AB138),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AB$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":202963.44899999996},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AC138-IF(TOCA!$E138=0,AboveHWM!AC138,AboveHWM_PNGC!AC138)-Existing!AC138-NLSL!AC138),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AC$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":117499.033},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AD138-IF(TOCA!$E138=0,AboveHWM!AD138,AboveHWM_PNGC!AD138)-Existing!AD138-NLSL!AD138),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AD$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":228355.67499999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AE138-IF(TOCA!$E138=0,AboveHWM!AE138,AboveHWM_PNGC!AE138)-Existing!AE138-NLSL!AE138),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AE$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":153090.40800000005},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AF138-IF(TOCA!$E138=0,AboveHWM!AF138,AboveHWM_PNGC!AF138)-Existing!AF138-NLSL!AF138),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AF$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":271156.31900000002},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AG138-IF(TOCA!$E138=0,AboveHWM!AG138,AboveHWM_PNGC!AG138)-Existing!AG138-NLSL!AG138),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AG$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":181092.57},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AH138-IF(TOCA!$E138=0,AboveHWM!AH138,AboveHWM_PNGC!AH138)-Existing!AH138-NLSL!AH138),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AH$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":257184.00899999996},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AI138-IF(TOCA!$E138=0,AboveHWM!AI138,AboveHWM_PNGC!AI138)-Existing!AI138-NLSL!AI138),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AI$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":176306.48599999998},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AJ138-IF(TOCA!$E138=0,AboveHWM!AJ138,AboveHWM_PNGC!AJ138)-Existing!AJ138-NLSL!AJ138),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AJ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":229501.51299999998},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AK138-IF(TOCA!$E138=0,AboveHWM!AK138,AboveHWM_PNGC!AK138)-Existing!AK138-NLSL!AK138),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AK$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":147485.37300000002},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AL138-IF(TOCA!$E138=0,AboveHWM!AL138,AboveHWM_PNGC!AL138)-Existing!AL138-NLSL!AL138),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AL$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":220071.55200000003},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AM138-IF(TOCA!$E138=0,AboveHWM!AM138,AboveHWM_PNGC!AM138)-Existing!AM138-NLSL!AM138),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AM$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":135720.07599999997},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AN138-IF(TOCA!$E138=0,AboveHWM!AN138,AboveHWM_PNGC!AN138)-Existing!AN138-NLSL!AN138),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AN$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":213998.12699999998},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AO138-IF(TOCA!$E138=0,AboveHWM!AO138,AboveHWM_PNGC!AO138)-Existing!AO138-NLSL!AO138),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AO$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":130876.00400000002},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AP138-IF(TOCA!$E138=0,AboveHWM!AP138,AboveHWM_PNGC!AP138)-Existing!AP138-NLSL!AP138),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AP$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":215010.897},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AQ138-IF(TOCA!$E138=0,AboveHWM!AQ138,AboveHWM_PNGC!AQ138)-Existing!AQ138-NLSL!AQ138),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AQ$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":150501.644},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AR138-IF(TOCA!$E138=0,AboveHWM!AR138,AboveHWM_PNGC!AR138)-Existing!AR138-NLSL!AR138),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AR$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":250205.86000000002},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AS138-IF(TOCA!$E138=0,AboveHWM!AS138,AboveHWM_PNGC!AS138)-Existing!AS138-NLSL!AS138),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AS$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":153954.52299999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AT138-IF(TOCA!$E138=0,AboveHWM!AT138,AboveHWM_PNGC!AT138)-Existing!AT138-NLSL!AT138),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AT$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":264018.78000000003},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AU138-IF(TOCA!$E138=0,AboveHWM!AU138,AboveHWM_PNGC!AU138)-Existing!AU138-NLSL!AU138),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AU$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":179463.14300000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AV138-IF(TOCA!$E138=0,AboveHWM!AV138,AboveHWM_PNGC!AV138)-Existing!AV138-NLSL!AV138),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AV$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":258232.59900000005},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AW138-IF(TOCA!$E138=0,AboveHWM!AW138,AboveHWM_PNGC!AW138)-Existing!AW138-NLSL!AW138),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AW$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":160428.90400000004},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AX138-IF(TOCA!$E138=0,AboveHWM!AX138,AboveHWM_PNGC!AX138)-Existing!AX138-NLSL!AX138),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AX$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":211927.35800000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,(TRL!AY138-IF(TOCA!$E138=0,AboveHWM!AY138,AboveHWM_PNGC!AY138)-Existing!AY138-NLSL!AY138),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$FD,MATCH(\"60-40\",Init!$Q$4:$FD$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,SlicePercent!$B:$O,MATCH(MONTH(AY$2),SlicePercent!$B$3:$O$3,0),FALSE)))))))","v":135554.39999999997},{"$f":"IF(Init!S139=0,1,0)","v":1},0]

{"sheet":"Tier1","index":33,"n_rows":138,"n_cols":53,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Load Calculation (MWh) for Load Following, Block, and Slice (Block Only)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","NonSlice","Block"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D4,ROUND('Tier1 Before Block Adj'!D4/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":239.12100000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E4,ROUND('Tier1 Before Block Adj'!E4/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":154.149},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F4,ROUND('Tier1 Before Block Adj'!F4/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":329.07400000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G4,ROUND('Tier1 Before Block Adj'!G4/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":240.52600000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H4,ROUND('Tier1 Before Block Adj'!H4/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":348.58699999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I4,ROUND('Tier1 Before Block Adj'!I4/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":277.28300000000002},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J4,ROUND('Tier1 Before Block Adj'!J4/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":365.15600000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K4,ROUND('Tier1 Before Block Adj'!K4/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":263.91399999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L4,ROUND('Tier1 Before Block Adj'!L4/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":339.197},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M4,ROUND('Tier1 Before Block Adj'!M4/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":235.44300000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N4,ROUND('Tier1 Before Block Adj'!N4/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":300.64999999999998},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O4,ROUND('Tier1 Before Block Adj'!O4/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":226.16},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P4,ROUND('Tier1 Before Block Adj'!P4/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":275.61900000000003},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q4,ROUND('Tier1 Before Block Adj'!Q4/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":190.46100000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R4,ROUND('Tier1 Before Block Adj'!R4/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":192.77500000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S4,ROUND('Tier1 Before Block Adj'!S4/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":156.67500000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T4,ROUND('Tier1 Before Block Adj'!T4/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":188.58799999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U4,ROUND('Tier1 Before Block Adj'!U4/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":124.08199999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V4,ROUND('Tier1 Before Block Adj'!V4/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":179.334},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W4,ROUND('Tier1 Before Block Adj'!W4/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":120.26600000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X4,ROUND('Tier1 Before Block Adj'!X4/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":180.446},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y4,ROUND('Tier1 Before Block Adj'!Y4/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":119.744},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z4,ROUND('Tier1 Before Block Adj'!Z4/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":185.34800000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA4,ROUND('Tier1 Before Block Adj'!AA4/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":131.46199999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB4,ROUND('Tier1 Before Block Adj'!AB4/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":241.63800000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC4,ROUND('Tier1 Before Block Adj'!AC4/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":155.77199999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD4,ROUND('Tier1 Before Block Adj'!AD4/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":315.31900000000002},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE4,ROUND('Tier1 Before Block Adj'!AE4/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":258.291},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF4,ROUND('Tier1 Before Block Adj'!AF4/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":368.00400000000002},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG4,ROUND('Tier1 Before Block Adj'!AG4/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":262.01600000000002},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH4,ROUND('Tier1 Before Block Adj'!AH4/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":350.36700000000002},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI4,ROUND('Tier1 Before Block Adj'!AI4/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":282.84300000000002},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ4,ROUND('Tier1 Before Block Adj'!AJ4/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":328.11599999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK4,ROUND('Tier1 Before Block Adj'!AK4/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":231.684},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL4,ROUND('Tier1 Before Block Adj'!AL4/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":317.44799999999998},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM4,ROUND('Tier1 Before Block Adj'!AM4/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":213.50200000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN4,ROUND('Tier1 Before Block Adj'!AN4/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":277.99599999999998},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO4,ROUND('Tier1 Before Block Adj'!AO4/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":192.10400000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP4,ROUND('Tier1 Before Block Adj'!AP4/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":195.059},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ4,ROUND('Tier1 Before Block Adj'!AQ4/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":158.53100000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR4,ROUND('Tier1 Before Block Adj'!AR4/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":191.006},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS4,ROUND('Tier1 Before Block Adj'!AS4/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":125.67400000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT4,ROUND('Tier1 Before Block Adj'!AT4/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":181.81800000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU4,ROUND('Tier1 Before Block Adj'!AU4/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":121.932},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV4,ROUND('Tier1 Before Block Adj'!AV4/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":182.935},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW4,ROUND('Tier1 Before Block Adj'!AW4/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":121.395},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX4,ROUND('Tier1 Before Block Adj'!AX4/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":187.69399999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY4,ROUND('Tier1 Before Block Adj'!AY4/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":133.126},{"$f":"IF(Init!S5=0,1,0)","v":1},{"$f":"IF(AZ4=1,0,1)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D5,ROUND('Tier1 Before Block Adj'!D5/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":178.256},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E5,ROUND('Tier1 Before Block Adj'!E5/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":144.56800000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F5,ROUND('Tier1 Before Block Adj'!F5/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":86.028000000000006},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G5,ROUND('Tier1 Before Block Adj'!G5/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":70.260000000000005},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H5,ROUND('Tier1 Before Block Adj'!H5/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":90.56},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I5,ROUND('Tier1 Before Block Adj'!I5/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":72.869},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J5,ROUND('Tier1 Before Block Adj'!J5/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":106.746},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K5,ROUND('Tier1 Before Block Adj'!K5/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":66.778999999999996},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L5,ROUND('Tier1 Before Block Adj'!L5/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":91.007000000000005},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M5,ROUND('Tier1 Before Block Adj'!M5/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":54.8},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N5,ROUND('Tier1 Before Block Adj'!N5/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":111.991},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O5,ROUND('Tier1 Before Block Adj'!O5/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":65.138000000000005},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P5,ROUND('Tier1 Before Block Adj'!P5/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":182.541},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q5,ROUND('Tier1 Before Block Adj'!Q5/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":114.54300000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R5,ROUND('Tier1 Before Block Adj'!R5/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":308.81299999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S5,ROUND('Tier1 Before Block Adj'!S5/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":297.99299999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T5,ROUND('Tier1 Before Block Adj'!T5/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":402.13499999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U5,ROUND('Tier1 Before Block Adj'!U5/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":357.26299999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V5,ROUND('Tier1 Before Block Adj'!V5/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":559.14400000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W5,ROUND('Tier1 Before Block Adj'!W5/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":494.95499999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X5,ROUND('Tier1 Before Block Adj'!X5/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":520.75699999999995},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y5,ROUND('Tier1 Before Block Adj'!Y5/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":441.09399999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z5,ROUND('Tier1 Before Block Adj'!Z5/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":300.22199999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA5,ROUND('Tier1 Before Block Adj'!AA5/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":326.64600000000002},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB5,ROUND('Tier1 Before Block Adj'!AB5/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":179.43299999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC5,ROUND('Tier1 Before Block Adj'!AC5/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":145.52199999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD5,ROUND('Tier1 Before Block Adj'!AD5/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":86.587000000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE5,ROUND('Tier1 Before Block Adj'!AE5/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":70.716999999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF5,ROUND('Tier1 Before Block Adj'!AF5/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":91.14},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG5,ROUND('Tier1 Before Block Adj'!AG5/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":73.335999999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH5,ROUND('Tier1 Before Block Adj'!AH5/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":107.56399999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI5,ROUND('Tier1 Before Block Adj'!AI5/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":67.290999999999997},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ5,ROUND('Tier1 Before Block Adj'!AJ5/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":91.622},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK5,ROUND('Tier1 Before Block Adj'!AK5/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":55.170999999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL5,ROUND('Tier1 Before Block Adj'!AL5/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":112.74299999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM5,ROUND('Tier1 Before Block Adj'!AM5/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":65.575000000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN5,ROUND('Tier1 Before Block Adj'!AN5/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":183.786},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO5,ROUND('Tier1 Before Block Adj'!AO5/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":115.324},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP5,ROUND('Tier1 Before Block Adj'!AP5/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":310.78800000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ5,ROUND('Tier1 Before Block Adj'!AQ5/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":299.899},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR5,ROUND('Tier1 Before Block Adj'!AR5/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":404.69299999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS5,ROUND('Tier1 Before Block Adj'!AS5/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":359.53500000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT5,ROUND('Tier1 Before Block Adj'!AT5/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":562.80899999999997},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU5,ROUND('Tier1 Before Block Adj'!AU5/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":498.19900000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV5,ROUND('Tier1 Before Block Adj'!AV5/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":524.12199999999996},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW5,ROUND('Tier1 Before Block Adj'!AW5/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":443.94400000000002},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX5,ROUND('Tier1 Before Block Adj'!AX5/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":302.38600000000002},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY5,ROUND('Tier1 Before Block Adj'!AY5/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":329},{"$f":"IF(Init!S6=0,1,0)","v":1},{"$f":"IF(AZ5=1,0,1)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D6,ROUND('Tier1 Before Block Adj'!D6/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":34385.766894118278},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E6,ROUND('Tier1 Before Block Adj'!E6/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":24834.164979085424},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F6,ROUND('Tier1 Before Block Adj'!F6/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":34876.136129316597},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G6,ROUND('Tier1 Before Block Adj'!G6/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":27988.099243776571},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H6,ROUND('Tier1 Before Block Adj'!H6/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":39675.884877828801},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I6,ROUND('Tier1 Before Block Adj'!I6/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":34121.260994932767},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J6,ROUND('Tier1 Before Block Adj'!J6/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":44828.851654554237},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K6,ROUND('Tier1 Before Block Adj'!K6/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":35345.825343013923},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L6,ROUND('Tier1 Before Block Adj'!L6/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":34558.050429986244},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M6,ROUND('Tier1 Before Block Adj'!M6/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":25572.957318189819},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N6,ROUND('Tier1 Before Block Adj'!N6/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":33156.785544081758},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O6,ROUND('Tier1 Before Block Adj'!O6/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":26063.146329121962},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P6,ROUND('Tier1 Before Block Adj'!P6/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":36847.95760999342},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q6,ROUND('Tier1 Before Block Adj'!Q6/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":26927.353638072113},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R6,ROUND('Tier1 Before Block Adj'!R6/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":43104.665052456003},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S6,ROUND('Tier1 Before Block Adj'!S6/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":37070.011945112157},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T6,ROUND('Tier1 Before Block Adj'!T6/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":54219.137626132964},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U6,ROUND('Tier1 Before Block Adj'!U6/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":39621.677496020246},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V6,ROUND('Tier1 Before Block Adj'!V6/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":63677.346100219067},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W6,ROUND('Tier1 Before Block Adj'!W6/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":50207.13827132657},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X6,ROUND('Tier1 Before Block Adj'!X6/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":55017.227030589405},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y6,ROUND('Tier1 Before Block Adj'!Y6/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":43378.967466426264},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z6,ROUND('Tier1 Before Block Adj'!Z6/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":36443.034998894596},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA6,ROUND('Tier1 Before Block Adj'!AA6/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":29154.427999115647},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB6,ROUND('Tier1 Before Block Adj'!AB6/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":34559.566725040044},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC6,ROUND('Tier1 Before Block Adj'!AC6/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":24959.687079195617},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD6,ROUND('Tier1 Before Block Adj'!AD6/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":33650.317908823832},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE6,ROUND('Tier1 Before Block Adj'!AE6/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":29531.659206441749},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF6,ROUND('Tier1 Before Block Adj'!AF6/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":41471.480070048077},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG6,ROUND('Tier1 Before Block Adj'!AG6/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":32698.666978307137},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH6,ROUND('Tier1 Before Block Adj'!AH6/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":43322.533786374799},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI6,ROUND('Tier1 Before Block Adj'!AI6/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":37257.379056282669},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ6,ROUND('Tier1 Before Block Adj'!AJ6/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":34534.248361138947},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK6,ROUND('Tier1 Before Block Adj'!AK6/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":25900.68627085421},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL6,ROUND('Tier1 Before Block Adj'!AL6/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":34606.080273795182},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM6,ROUND('Tier1 Before Block Adj'!AM6/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":24913.173530440512},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN6,ROUND('Tier1 Before Block Adj'!AN6/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":37034.202367079968},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO6,ROUND('Tier1 Before Block Adj'!AO6/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":27063.455575943051},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP6,ROUND('Tier1 Before Block Adj'!AP6/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":43322.533786374799},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ6,ROUND('Tier1 Before Block Adj'!AQ6/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":37257.379056282669},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR6,ROUND('Tier1 Before Block Adj'!AR6/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":54493.183482989058},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS6,ROUND('Tier1 Before Block Adj'!AS6/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":39821.941776030464},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT6,ROUND('Tier1 Before Block Adj'!AT6/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":63999.197638962978},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU6,ROUND('Tier1 Before Block Adj'!AU6/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":50460.905830720811},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV6,ROUND('Tier1 Before Block Adj'!AV6/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":55295.306760063962},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW6,ROUND('Tier1 Before Block Adj'!AW6/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":43598.222637742743},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX6,ROUND('Tier1 Before Block Adj'!AX6/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":36627.233110298883},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY6,ROUND('Tier1 Before Block Adj'!AY6/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":29301.786488239104},{"$f":"IF(Init!S7=0,1,0)","v":0},1]
[null,10025,"Benton REA",{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D7,ROUND('Tier1 Before Block Adj'!D7/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":24535.419000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E7,ROUND('Tier1 Before Block Adj'!E7/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":15552.743000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F7,ROUND('Tier1 Before Block Adj'!F7/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":20860.442999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G7,ROUND('Tier1 Before Block Adj'!G7/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":15558.460999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H7,ROUND('Tier1 Before Block Adj'!H7/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":25004.803},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I7,ROUND('Tier1 Before Block Adj'!I7/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":20323.822},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J7,ROUND('Tier1 Before Block Adj'!J7/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":25424.458000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K7,ROUND('Tier1 Before Block Adj'!K7/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":18364.45},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L7,ROUND('Tier1 Before Block Adj'!L7/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":20787.412},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M7,ROUND('Tier1 Before Block Adj'!M7/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":14183.475},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N7,ROUND('Tier1 Before Block Adj'!N7/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":18039.221000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O7,ROUND('Tier1 Before Block Adj'!O7/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":12968.262000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P7,ROUND('Tier1 Before Block Adj'!P7/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":22600.978999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q7,ROUND('Tier1 Before Block Adj'!Q7/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":14736.309000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R7,ROUND('Tier1 Before Block Adj'!R7/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":27255.365000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S7,ROUND('Tier1 Before Block Adj'!S7/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":18215.120999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T7,ROUND('Tier1 Before Block Adj'!T7/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":29136.726999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U7,ROUND('Tier1 Before Block Adj'!U7/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":20520.41},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V7,ROUND('Tier1 Before Block Adj'!V7/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":38957.262000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W7,ROUND('Tier1 Before Block Adj'!W7/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":26014.554},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X7,ROUND('Tier1 Before Block Adj'!X7/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":38221.938000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y7,ROUND('Tier1 Before Block Adj'!Y7/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":24138.958000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z7,ROUND('Tier1 Before Block Adj'!Z7/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":26256.942999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA7,ROUND('Tier1 Before Block Adj'!AA7/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":20243.46},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB7,ROUND('Tier1 Before Block Adj'!AB7/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":24855.124},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC7,ROUND('Tier1 Before Block Adj'!AC7/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":15761.478999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD7,ROUND('Tier1 Before Block Adj'!AD7/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":21282.010000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE7,ROUND('Tier1 Before Block Adj'!AE7/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":15650.877},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF7,ROUND('Tier1 Before Block Adj'!AF7/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":25126.004000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG7,ROUND('Tier1 Before Block Adj'!AG7/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":20760.172000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH7,ROUND('Tier1 Before Block Adj'!AH7/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":25868.974000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI7,ROUND('Tier1 Before Block Adj'!AI7/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":18469.698},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ7,ROUND('Tier1 Before Block Adj'!AJ7/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":20520.358},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK7,ROUND('Tier1 Before Block Adj'!AK7/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":13983.688999999998},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL7,ROUND('Tier1 Before Block Adj'!AL7/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":18158.654000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM7,ROUND('Tier1 Before Block Adj'!AM7/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":13260.406999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN7,ROUND('Tier1 Before Block Adj'!AN7/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":22841.665000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO7,ROUND('Tier1 Before Block Adj'!AO7/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":14905.827000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP7,ROUND('Tier1 Before Block Adj'!AP7/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":27518.726000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ7,ROUND('Tier1 Before Block Adj'!AQ7/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":18359.444},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR7,ROUND('Tier1 Before Block Adj'!AR7/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":29373.573},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS7,ROUND('Tier1 Before Block Adj'!AS7/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":20683.254000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT7,ROUND('Tier1 Before Block Adj'!AT7/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":39220.885000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU7,ROUND('Tier1 Before Block Adj'!AU7/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":26183.099000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV7,ROUND('Tier1 Before Block Adj'!AV7/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":38480.448000000004},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW7,ROUND('Tier1 Before Block Adj'!AW7/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":24262.425999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX7,ROUND('Tier1 Before Block Adj'!AX7/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":26409.656000000003},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY7,ROUND('Tier1 Before Block Adj'!AY7/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":20365.38},{"$f":"IF(Init!S8=0,1,0)","v":1},0]
[null,10027,"Big Bend Elec Coop",{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D8,ROUND('Tier1 Before Block Adj'!D8/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":21917.411},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E8,ROUND('Tier1 Before Block Adj'!E8/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":14770.706},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F8,ROUND('Tier1 Before Block Adj'!F8/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":13893.982},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G8,ROUND('Tier1 Before Block Adj'!G8/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":10260.324999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H8,ROUND('Tier1 Before Block Adj'!H8/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":16524.892},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I8,ROUND('Tier1 Before Block Adj'!I8/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":12118.918},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J8,ROUND('Tier1 Before Block Adj'!J8/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":15952.115},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K8,ROUND('Tier1 Before Block Adj'!K8/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":11651.276},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L8,ROUND('Tier1 Before Block Adj'!L8/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":13501.737999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M8,ROUND('Tier1 Before Block Adj'!M8/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":9326.6589999999997},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N8,ROUND('Tier1 Before Block Adj'!N8/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":13885.349},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O8,ROUND('Tier1 Before Block Adj'!O8/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":8958.7879999999986},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P8,ROUND('Tier1 Before Block Adj'!P8/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":23995.135999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q8,ROUND('Tier1 Before Block Adj'!Q8/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":16252.009000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R8,ROUND('Tier1 Before Block Adj'!R8/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":33685.861000000004},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S8,ROUND('Tier1 Before Block Adj'!S8/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":24896.440999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T8,ROUND('Tier1 Before Block Adj'!T8/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":42426.222000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U8,ROUND('Tier1 Before Block Adj'!U8/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":29012.547999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V8,ROUND('Tier1 Before Block Adj'!V8/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":43927.237999999998},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W8,ROUND('Tier1 Before Block Adj'!W8/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":33255.272000000004},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X8,ROUND('Tier1 Before Block Adj'!X8/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":42034.854999999996},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y8,ROUND('Tier1 Before Block Adj'!Y8/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":28851.326000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z8,ROUND('Tier1 Before Block Adj'!Z8/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":30754.33},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA8,ROUND('Tier1 Before Block Adj'!AA8/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":22825.579000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB8,ROUND('Tier1 Before Block Adj'!AB8/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":21863.829000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC8,ROUND('Tier1 Before Block Adj'!AC8/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":14723.393},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD8,ROUND('Tier1 Before Block Adj'!AD8/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":13929.954},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE8,ROUND('Tier1 Before Block Adj'!AE8/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":10137.236999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF8,ROUND('Tier1 Before Block Adj'!AF8/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":16404.127},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG8,ROUND('Tier1 Before Block Adj'!AG8/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":12139.544},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH8,ROUND('Tier1 Before Block Adj'!AH8/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":15980.573000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI8,ROUND('Tier1 Before Block Adj'!AI8/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":11523.66},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ8,ROUND('Tier1 Before Block Adj'!AJ8/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":13276.581},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK8,ROUND('Tier1 Before Block Adj'!AK8/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":9144.4860000000008},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL8,ROUND('Tier1 Before Block Adj'!AL8/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":13764.787},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM8,ROUND('Tier1 Before Block Adj'!AM8/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":8979.6590000000015},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN8,ROUND('Tier1 Before Block Adj'!AN8/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":23950.442000000003},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO8,ROUND('Tier1 Before Block Adj'!AO8/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":16209.648999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP8,ROUND('Tier1 Before Block Adj'!AP8/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":33642.814999999995},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ8,ROUND('Tier1 Before Block Adj'!AQ8/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":24838.22},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR8,ROUND('Tier1 Before Block Adj'!AR8/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":42380.773999999998},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS8,ROUND('Tier1 Before Block Adj'!AS8/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":28970.578000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT8,ROUND('Tier1 Before Block Adj'!AT8/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":43873.726999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU8,ROUND('Tier1 Before Block Adj'!AU8/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":33207.605000000003},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV8,ROUND('Tier1 Before Block Adj'!AV8/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":41988.836000000003},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW8,ROUND('Tier1 Before Block Adj'!AW8/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":28796.120000000003},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX8,ROUND('Tier1 Before Block Adj'!AX8/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":30711.454999999998},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY8,ROUND('Tier1 Before Block Adj'!AY8/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":22780.965},{"$f":"IF(Init!S9=0,1,0)","v":1},0]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D9,ROUND('Tier1 Before Block Adj'!D9/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":8262.9639999999999},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E9,ROUND('Tier1 Before Block Adj'!E9/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":4031.1099999999997},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F9,ROUND('Tier1 Before Block Adj'!F9/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":8634.7079999999987},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G9,ROUND('Tier1 Before Block Adj'!G9/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":4863.9839999999995},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H9,ROUND('Tier1 Before Block Adj'!H9/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":9663.7710000000006},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I9,ROUND('Tier1 Before Block Adj'!I9/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":5932.973},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J9,ROUND('Tier1 Before Block Adj'!J9/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":9729.8670000000002},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K9,ROUND('Tier1 Before Block Adj'!K9/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":5480.2139999999999},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L9,ROUND('Tier1 Before Block Adj'!L9/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":9399.1150000000016},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M9,ROUND('Tier1 Before Block Adj'!M9/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":5048.4779999999992},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N9,ROUND('Tier1 Before Block Adj'!N9/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":8860.7240000000002},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O9,ROUND('Tier1 Before Block Adj'!O9/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":4956.5159999999996},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P9,ROUND('Tier1 Before Block Adj'!P9/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":8546.7939999999999},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q9,ROUND('Tier1 Before Block Adj'!Q9/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4453.7730000000001},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R9,ROUND('Tier1 Before Block Adj'!R9/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":7354.8319999999994},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S9,ROUND('Tier1 Before Block Adj'!S9/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":4170.7700000000004},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T9,ROUND('Tier1 Before Block Adj'!T9/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":7949.3250000000007},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U9,ROUND('Tier1 Before Block Adj'!U9/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":3922.3130000000001},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V9,ROUND('Tier1 Before Block Adj'!V9/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":7799.0610000000015},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W9,ROUND('Tier1 Before Block Adj'!W9/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":3983.0419999999999},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X9,ROUND('Tier1 Before Block Adj'!X9/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":8038.2849999999999},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y9,ROUND('Tier1 Before Block Adj'!Y9/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":4101.2049999999999},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z9,ROUND('Tier1 Before Block Adj'!Z9/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":7417.0530000000008},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA9,ROUND('Tier1 Before Block Adj'!AA9/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":3836.3609999999999},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB9,ROUND('Tier1 Before Block Adj'!AB9/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":8347.2160000000003},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC9,ROUND('Tier1 Before Block Adj'!AC9/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":4080.7130000000006},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD9,ROUND('Tier1 Before Block Adj'!AD9/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":8457.9989999999998},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE9,ROUND('Tier1 Before Block Adj'!AE9/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":5097.68},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF9,ROUND('Tier1 Before Block Adj'!AF9/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":9894.5969999999998},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG9,ROUND('Tier1 Before Block Adj'!AG9/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":5693.2190000000001},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH9,ROUND('Tier1 Before Block Adj'!AH9/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":9494.24},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI9,ROUND('Tier1 Before Block Adj'!AI9/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":5706.9130000000005},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ9,ROUND('Tier1 Before Block Adj'!AJ9/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":9047.7049999999999},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK9,ROUND('Tier1 Before Block Adj'!AK9/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":4908.6849999999995},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL9,ROUND('Tier1 Before Block Adj'!AL9/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":9062.4900000000016},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM9,ROUND('Tier1 Before Block Adj'!AM9/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":4745.8339999999998},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN9,ROUND('Tier1 Before Block Adj'!AN9/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":8541.8019999999997},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO9,ROUND('Tier1 Before Block Adj'!AO9/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4450.125},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP9,ROUND('Tier1 Before Block Adj'!AP9/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":7350.0319999999992},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ9,ROUND('Tier1 Before Block Adj'!AQ9/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":4166.6420000000007},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR9,ROUND('Tier1 Before Block Adj'!AR9/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":7944.3330000000005},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS9,ROUND('Tier1 Before Block Adj'!AS9/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":3918.665},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT9,ROUND('Tier1 Before Block Adj'!AT9/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":7794.0690000000013},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU9,ROUND('Tier1 Before Block Adj'!AU9/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":3979.1059999999998},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV9,ROUND('Tier1 Before Block Adj'!AV9/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":8033.2929999999997},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW9,ROUND('Tier1 Before Block Adj'!AW9/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":4097.2690000000002},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX9,ROUND('Tier1 Before Block Adj'!AX9/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":7412.2530000000006},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY9,ROUND('Tier1 Before Block Adj'!AY9/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":3832.5210000000002},{"$f":"IF(Init!S10=0,1,0)","v":1},0]
[null,10044,"Canby, City of",{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D10,ROUND('Tier1 Before Block Adj'!D10/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":9130.5380000000005},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E10,ROUND('Tier1 Before Block Adj'!E10/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":4725.2129999999997},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F10,ROUND('Tier1 Before Block Adj'!F10/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":10304.728999999999},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G10,ROUND('Tier1 Before Block Adj'!G10/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":6100.0290000000005},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H10,ROUND('Tier1 Before Block Adj'!H10/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":11357.404},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I10,ROUND('Tier1 Before Block Adj'!I10/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":7316.4889999999996},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J10,ROUND('Tier1 Before Block Adj'!J10/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":11300.285},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K10,ROUND('Tier1 Before Block Adj'!K10/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":6630.6040000000003},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L10,ROUND('Tier1 Before Block Adj'!L10/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":10163.474},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M10,ROUND('Tier1 Before Block Adj'!M10/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":5552.4129999999996},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N10,ROUND('Tier1 Before Block Adj'!N10/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":9486.1630000000005},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O10,ROUND('Tier1 Before Block Adj'!O10/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":5472.7209999999995},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P10,ROUND('Tier1 Before Block Adj'!P10/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":9118.6560000000009},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q10,ROUND('Tier1 Before Block Adj'!Q10/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4840.8739999999998},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R10,ROUND('Tier1 Before Block Adj'!R10/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":8373.2170000000006},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S10,ROUND('Tier1 Before Block Adj'!S10/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":5092.5559999999996},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T10,ROUND('Tier1 Before Block Adj'!T10/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":8808.9570000000003},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U10,ROUND('Tier1 Before Block Adj'!U10/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":4580.1400000000003},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V10,ROUND('Tier1 Before Block Adj'!V10/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":9698.5349999999999},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W10,ROUND('Tier1 Before Block Adj'!W10/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":5380.8289999999997},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X10,ROUND('Tier1 Before Block Adj'!X10/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":9737.3029999999999},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y10,ROUND('Tier1 Before Block Adj'!Y10/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":5431.3},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z10,ROUND('Tier1 Before Block Adj'!Z10/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":8588.777},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA10,ROUND('Tier1 Before Block Adj'!AA10/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":4775.0140000000001},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB10,ROUND('Tier1 Before Block Adj'!AB10/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":9192.2669999999998},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC10,ROUND('Tier1 Before Block Adj'!AC10/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":4758.1589999999997},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD10,ROUND('Tier1 Before Block Adj'!AD10/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":10001.326999999999},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE10,ROUND('Tier1 Before Block Adj'!AE10/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":6490.6570000000002},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF10,ROUND('Tier1 Before Block Adj'!AF10/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":11801.466},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG10,ROUND('Tier1 Before Block Adj'!AG10/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":6953.2619999999997},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH10,ROUND('Tier1 Before Block Adj'!AH10/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":10968.218000000001},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI10,ROUND('Tier1 Before Block Adj'!AI10/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":7037.6620000000003},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ10,ROUND('Tier1 Before Block Adj'!AJ10/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":9960.9490000000005},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK10,ROUND('Tier1 Before Block Adj'!AK10/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":5518.6880000000001},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL10,ROUND('Tier1 Before Block Adj'!AL10/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":9842.4850000000006},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM10,ROUND('Tier1 Before Block Adj'!AM10/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5179.1899999999996},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN10,ROUND('Tier1 Before Block Adj'!AN10/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":9155.9439999999995},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO10,ROUND('Tier1 Before Block Adj'!AO10/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4860.7849999999999},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP10,ROUND('Tier1 Before Block Adj'!AP10/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":8413.1769999999997},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ10,ROUND('Tier1 Before Block Adj'!AQ10/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":5116.8639999999996},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR10,ROUND('Tier1 Before Block Adj'!AR10/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":8851.0480000000007},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS10,ROUND('Tier1 Before Block Adj'!AS10/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":4602.0780000000004},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT10,ROUND('Tier1 Before Block Adj'!AT10/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":9739.6049999999996},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU10,ROUND('Tier1 Before Block Adj'!AU10/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":5403.6880000000001},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV10,ROUND('Tier1 Before Block Adj'!AV10/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":9778.2620000000006},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW10,ROUND('Tier1 Before Block Adj'!AW10/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5454.1620000000003},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX10,ROUND('Tier1 Before Block Adj'!AX10/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":8629.6239999999998},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY10,ROUND('Tier1 Before Block Adj'!AY10/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":4797.7870000000003},{"$f":"IF(Init!S11=0,1,0)","v":1},0]
[null,10046,"Central Electric Coop",{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D11,ROUND('Tier1 Before Block Adj'!D11/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":30090.148000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E11,ROUND('Tier1 Before Block Adj'!E11/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":18005.859},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F11,ROUND('Tier1 Before Block Adj'!F11/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":37529.873},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G11,ROUND('Tier1 Before Block Adj'!G11/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":26582.473000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H11,ROUND('Tier1 Before Block Adj'!H11/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":48905.116000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I11,ROUND('Tier1 Before Block Adj'!I11/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":33470.584999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J11,ROUND('Tier1 Before Block Adj'!J11/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":43305.748999999996},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K11,ROUND('Tier1 Before Block Adj'!K11/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":31502.490999999998},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L11,ROUND('Tier1 Before Block Adj'!L11/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":38522.341999999997},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M11,ROUND('Tier1 Before Block Adj'!M11/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":25450.489999999998},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N11,ROUND('Tier1 Before Block Adj'!N11/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":35181.159},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O11,ROUND('Tier1 Before Block Adj'!O11/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":22857.848000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P11,ROUND('Tier1 Before Block Adj'!P11/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":32744.654999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q11,ROUND('Tier1 Before Block Adj'!Q11/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":20596.403999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R11,ROUND('Tier1 Before Block Adj'!R11/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":33248.241000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S11,ROUND('Tier1 Before Block Adj'!S11/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":22754.233},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T11,ROUND('Tier1 Before Block Adj'!T11/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":34959.925000000003},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U11,ROUND('Tier1 Before Block Adj'!U11/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":21320.894},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V11,ROUND('Tier1 Before Block Adj'!V11/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":37338.326999999997},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W11,ROUND('Tier1 Before Block Adj'!W11/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":24313.073},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X11,ROUND('Tier1 Before Block Adj'!X11/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":37921.796000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y11,ROUND('Tier1 Before Block Adj'!Y11/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":22452.079000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z11,ROUND('Tier1 Before Block Adj'!Z11/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":32179.298999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA11,ROUND('Tier1 Before Block Adj'!AA11/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":20961.546999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB11,ROUND('Tier1 Before Block Adj'!AB11/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":30189.550999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC11,ROUND('Tier1 Before Block Adj'!AC11/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":17998.850999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD11,ROUND('Tier1 Before Block Adj'!AD11/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":37801.538},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE11,ROUND('Tier1 Before Block Adj'!AE11/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":26436.341},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF11,ROUND('Tier1 Before Block Adj'!AF11/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":48845.14},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG11,ROUND('Tier1 Before Block Adj'!AG11/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":33623.03},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH11,ROUND('Tier1 Before Block Adj'!AH11/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":43548.296000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI11,ROUND('Tier1 Before Block Adj'!AI11/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":31352.424999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ11,ROUND('Tier1 Before Block Adj'!AJ11/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":38105.51},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK11,ROUND('Tier1 Before Block Adj'!AK11/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":25102.131999999998},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL11,ROUND('Tier1 Before Block Adj'!AL11/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":35111.965000000004},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM11,ROUND('Tier1 Before Block Adj'!AM11/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":23020.841},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN11,ROUND('Tier1 Before Block Adj'!AN11/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":32855.261999999995},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO11,ROUND('Tier1 Before Block Adj'!AO11/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":20612.666000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP11,ROUND('Tier1 Before Block Adj'!AP11/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":33355.952000000005},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ11,ROUND('Tier1 Before Block Adj'!AQ11/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":22738.915000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR11,ROUND('Tier1 Before Block Adj'!AR11/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":35078.350999999995},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS11,ROUND('Tier1 Before Block Adj'!AS11/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":21329.367000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT11,ROUND('Tier1 Before Block Adj'!AT11/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":37438.636999999995},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU11,ROUND('Tier1 Before Block Adj'!AU11/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":24305.198},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV11,ROUND('Tier1 Before Block Adj'!AV11/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":38045.445},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW11,ROUND('Tier1 Before Block Adj'!AW11/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":22420.844000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX11,ROUND('Tier1 Before Block Adj'!AX11/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":32301.452000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY11,ROUND('Tier1 Before Block Adj'!AY11/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":20966.300999999999},{"$f":"IF(Init!S12=0,1,0)","v":1},0]
[null,10047,"Central Lincoln PUD",{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D12,ROUND('Tier1 Before Block Adj'!D12/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":67900.281000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E12,ROUND('Tier1 Before Block Adj'!E12/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":43534.563000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F12,ROUND('Tier1 Before Block Adj'!F12/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":72108.843999999997},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G12,ROUND('Tier1 Before Block Adj'!G12/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":52332.601999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H12,ROUND('Tier1 Before Block Adj'!H12/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":75132.483999999997},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I12,ROUND('Tier1 Before Block Adj'!I12/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":57653.417999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J12,ROUND('Tier1 Before Block Adj'!J12/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":77592.945000000007},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K12,ROUND('Tier1 Before Block Adj'!K12/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":55390.741999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L12,ROUND('Tier1 Before Block Adj'!L12/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":68596.445000000007},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M12,ROUND('Tier1 Before Block Adj'!M12/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":45336.281000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N12,ROUND('Tier1 Before Block Adj'!N12/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":68709.358999999997},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O12,ROUND('Tier1 Before Block Adj'!O12/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":48479.483999999997},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P12,ROUND('Tier1 Before Block Adj'!P12/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":62768.461000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q12,ROUND('Tier1 Before Block Adj'!Q12/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":41544.995999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R12,ROUND('Tier1 Before Block Adj'!R12/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":56743.347999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S12,ROUND('Tier1 Before Block Adj'!S12/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":44539.648000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T12,ROUND('Tier1 Before Block Adj'!T12/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":59019.991999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U12,ROUND('Tier1 Before Block Adj'!U12/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":39047.582000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V12,ROUND('Tier1 Before Block Adj'!V12/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":58569.016000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W12,ROUND('Tier1 Before Block Adj'!W12/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":41866.711000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X12,ROUND('Tier1 Before Block Adj'!X12/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":59113.59},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y12,ROUND('Tier1 Before Block Adj'!Y12/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":41997.148000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z12,ROUND('Tier1 Before Block Adj'!Z12/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":59695.09},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA12,ROUND('Tier1 Before Block Adj'!AA12/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":43233.48},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB12,ROUND('Tier1 Before Block Adj'!AB12/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":68067.241999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC12,ROUND('Tier1 Before Block Adj'!AC12/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":43641.625},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD12,ROUND('Tier1 Before Block Adj'!AD12/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":69417.383000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE12,ROUND('Tier1 Before Block Adj'!AE12/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":55330.394999999997},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF12,ROUND('Tier1 Before Block Adj'!AF12/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":78284.327999999994},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG12,ROUND('Tier1 Before Block Adj'!AG12/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":54828.762000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH12,ROUND('Tier1 Before Block Adj'!AH12/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":74812.891000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI12,ROUND('Tier1 Before Block Adj'!AI12/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":58498.27},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ12,ROUND('Tier1 Before Block Adj'!AJ12/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":66049.797000000006},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK12,ROUND('Tier1 Before Block Adj'!AK12/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":44272.921999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL12,ROUND('Tier1 Before Block Adj'!AL12/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":71499.983999999997},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM12,ROUND('Tier1 Before Block Adj'!AM12/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":45976.894999999997},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN12,ROUND('Tier1 Before Block Adj'!AN12/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":62922.472999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO12,ROUND('Tier1 Before Block Adj'!AO12/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":41646.934000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP12,ROUND('Tier1 Before Block Adj'!AP12/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":56882.495999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ12,ROUND('Tier1 Before Block Adj'!AQ12/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":44648.870999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR12,ROUND('Tier1 Before Block Adj'!AR12/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":59164.625},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS12,ROUND('Tier1 Before Block Adj'!AS12/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":39143.273000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT12,ROUND('Tier1 Before Block Adj'!AT12/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":58712.563000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU12,ROUND('Tier1 Before Block Adj'!AU12/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":41969.324000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV12,ROUND('Tier1 Before Block Adj'!AV12/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":59258.453000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW12,ROUND('Tier1 Before Block Adj'!AW12/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":42100.07},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX12,ROUND('Tier1 Before Block Adj'!AX12/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":59841.387000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY12,ROUND('Tier1 Before Block Adj'!AY12/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":43339.434000000001},{"$f":"IF(Init!S13=0,1,0)","v":1},0]
[null,10055,"Albion, City of",{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D13,ROUND('Tier1 Before Block Adj'!D13/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":142.06},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E13,ROUND('Tier1 Before Block Adj'!E13/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":90.912999999999997},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F13,ROUND('Tier1 Before Block Adj'!F13/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":179.221},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G13,ROUND('Tier1 Before Block Adj'!G13/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":137.33799999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H13,ROUND('Tier1 Before Block Adj'!H13/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":243.26599999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I13,ROUND('Tier1 Before Block Adj'!I13/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":200.893},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J13,ROUND('Tier1 Before Block Adj'!J13/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":247.63399999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K13,ROUND('Tier1 Before Block Adj'!K13/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":193.28399999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L13,ROUND('Tier1 Before Block Adj'!L13/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":213.749},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M13,ROUND('Tier1 Before Block Adj'!M13/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":154.54},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N13,ROUND('Tier1 Before Block Adj'!N13/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":171.80699999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O13,ROUND('Tier1 Before Block Adj'!O13/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":131.53899999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P13,ROUND('Tier1 Before Block Adj'!P13/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":150.63800000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q13,ROUND('Tier1 Before Block Adj'!Q13/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":103.572},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R13,ROUND('Tier1 Before Block Adj'!R13/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":121.062},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S13,ROUND('Tier1 Before Block Adj'!S13/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":93.281999999999996},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T13,ROUND('Tier1 Before Block Adj'!T13/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":125.508},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U13,ROUND('Tier1 Before Block Adj'!U13/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":71.429000000000002},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V13,ROUND('Tier1 Before Block Adj'!V13/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":141.09899999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W13,ROUND('Tier1 Before Block Adj'!W13/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":82.775999999999996},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X13,ROUND('Tier1 Before Block Adj'!X13/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":130.28200000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y13,ROUND('Tier1 Before Block Adj'!Y13/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":76.228999999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z13,ROUND('Tier1 Before Block Adj'!Z13/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":115.664},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA13,ROUND('Tier1 Before Block Adj'!AA13/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":74.176000000000002},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB13,ROUND('Tier1 Before Block Adj'!AB13/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":142.06},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC13,ROUND('Tier1 Before Block Adj'!AC13/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":90.912999999999997},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD13,ROUND('Tier1 Before Block Adj'!AD13/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":171.828},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE13,ROUND('Tier1 Before Block Adj'!AE13/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":144.73099999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF13,ROUND('Tier1 Before Block Adj'!AF13/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":253.31800000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG13,ROUND('Tier1 Before Block Adj'!AG13/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":190.84100000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH13,ROUND('Tier1 Before Block Adj'!AH13/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":237.65600000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI13,ROUND('Tier1 Before Block Adj'!AI13/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":203.262},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ13,ROUND('Tier1 Before Block Adj'!AJ13/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":205.15},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK13,ROUND('Tier1 Before Block Adj'!AK13/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":150.44},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL13,ROUND('Tier1 Before Block Adj'!AL13/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":178.68100000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM13,ROUND('Tier1 Before Block Adj'!AM13/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":124.66500000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN13,ROUND('Tier1 Before Block Adj'!AN13/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":150.63800000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO13,ROUND('Tier1 Before Block Adj'!AO13/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":103.572},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP13,ROUND('Tier1 Before Block Adj'!AP13/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":121.062},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ13,ROUND('Tier1 Before Block Adj'!AQ13/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":93.281999999999996},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR13,ROUND('Tier1 Before Block Adj'!AR13/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":125.508},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS13,ROUND('Tier1 Before Block Adj'!AS13/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":71.429000000000002},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT13,ROUND('Tier1 Before Block Adj'!AT13/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":141.09899999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU13,ROUND('Tier1 Before Block Adj'!AU13/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":82.775999999999996},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV13,ROUND('Tier1 Before Block Adj'!AV13/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":130.28200000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW13,ROUND('Tier1 Before Block Adj'!AW13/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":76.228999999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX13,ROUND('Tier1 Before Block Adj'!AX13/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":115.664},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY13,ROUND('Tier1 Before Block Adj'!AY13/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":74.176000000000002},{"$f":"IF(Init!S14=0,1,0)","v":1},0]
[null,10057,"Ashland, City of",{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D14,ROUND('Tier1 Before Block Adj'!D14/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":8710.0630000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E14,ROUND('Tier1 Before Block Adj'!E14/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":4525.7479999999996},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F14,ROUND('Tier1 Before Block Adj'!F14/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":10066.550999999999},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G14,ROUND('Tier1 Before Block Adj'!G14/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":6108.3590000000004},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H14,ROUND('Tier1 Before Block Adj'!H14/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":10704.429},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I14,ROUND('Tier1 Before Block Adj'!I14/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":7116.1610000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J14,ROUND('Tier1 Before Block Adj'!J14/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":11321.332},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K14,ROUND('Tier1 Before Block Adj'!K14/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":6817.8770000000004},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L14,ROUND('Tier1 Before Block Adj'!L14/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":9856.7260000000006},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M14,ROUND('Tier1 Before Block Adj'!M14/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":5556.7780000000002},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N14,ROUND('Tier1 Before Block Adj'!N14/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":9158.0120000000006},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O14,ROUND('Tier1 Before Block Adj'!O14/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":5519.3630000000003},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P14,ROUND('Tier1 Before Block Adj'!P14/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":8759.9359999999997},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q14,ROUND('Tier1 Before Block Adj'!Q14/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4723.5410000000002},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R14,ROUND('Tier1 Before Block Adj'!R14/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":7643.9059999999999},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S14,ROUND('Tier1 Before Block Adj'!S14/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":4845.57},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T14,ROUND('Tier1 Before Block Adj'!T14/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":7927.0839999999998},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U14,ROUND('Tier1 Before Block Adj'!U14/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":4101.5590000000002},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V14,ROUND('Tier1 Before Block Adj'!V14/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":9841.991},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W14,ROUND('Tier1 Before Block Adj'!W14/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":5287.732},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X14,ROUND('Tier1 Before Block Adj'!X14/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":9688.7639999999992},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y14,ROUND('Tier1 Before Block Adj'!Y14/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":5310.6880000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z14,ROUND('Tier1 Before Block Adj'!Z14/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":7599.4719999999998},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA14,ROUND('Tier1 Before Block Adj'!AA14/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":4287.1289999999999},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB14,ROUND('Tier1 Before Block Adj'!AB14/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":8710.0630000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC14,ROUND('Tier1 Before Block Adj'!AC14/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":4525.7479999999996},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD14,ROUND('Tier1 Before Block Adj'!AD14/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":9669.4680000000008},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE14,ROUND('Tier1 Before Block Adj'!AE14/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":6505.442},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF14,ROUND('Tier1 Before Block Adj'!AF14/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":11127.981},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG14,ROUND('Tier1 Before Block Adj'!AG14/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":6692.6080000000002},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH14,ROUND('Tier1 Before Block Adj'!AH14/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":10890.018},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI14,ROUND('Tier1 Before Block Adj'!AI14/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":7249.1909999999998},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ14,ROUND('Tier1 Before Block Adj'!AJ14/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":9469.6450000000004},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK14,ROUND('Tier1 Before Block Adj'!AK14/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":5422.6360000000004},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL14,ROUND('Tier1 Before Block Adj'!AL14/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":9507.5259999999998},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM14,ROUND('Tier1 Before Block Adj'!AM14/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5169.8490000000002},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN14,ROUND('Tier1 Before Block Adj'!AN14/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":8759.9359999999997},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO14,ROUND('Tier1 Before Block Adj'!AO14/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4723.5410000000002},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP14,ROUND('Tier1 Before Block Adj'!AP14/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":7643.9059999999999},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ14,ROUND('Tier1 Before Block Adj'!AQ14/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":4845.57},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR14,ROUND('Tier1 Before Block Adj'!AR14/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":7927.0839999999998},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS14,ROUND('Tier1 Before Block Adj'!AS14/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":4101.5590000000002},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT14,ROUND('Tier1 Before Block Adj'!AT14/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":9841.991},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU14,ROUND('Tier1 Before Block Adj'!AU14/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":5287.732},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV14,ROUND('Tier1 Before Block Adj'!AV14/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":9688.7639999999992},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW14,ROUND('Tier1 Before Block Adj'!AW14/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5310.6880000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX14,ROUND('Tier1 Before Block Adj'!AX14/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":7599.4719999999998},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY14,ROUND('Tier1 Before Block Adj'!AY14/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":4287.1289999999999},{"$f":"IF(Init!S15=0,1,0)","v":1},0]
[null,10059,"Bandon, City of",{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D15,ROUND('Tier1 Before Block Adj'!D15/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":3333.6579999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E15,ROUND('Tier1 Before Block Adj'!E15/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1797.231},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F15,ROUND('Tier1 Before Block Adj'!F15/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":3902.0549999999998},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G15,ROUND('Tier1 Before Block Adj'!G15/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":2510.5810000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H15,ROUND('Tier1 Before Block Adj'!H15/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":4066.3270000000002},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I15,ROUND('Tier1 Before Block Adj'!I15/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2865.1060000000002},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J15,ROUND('Tier1 Before Block Adj'!J15/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":4494.5529999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K15,ROUND('Tier1 Before Block Adj'!K15/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2909.8820000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L15,ROUND('Tier1 Before Block Adj'!L15/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":3935.1660000000002},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M15,ROUND('Tier1 Before Block Adj'!M15/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":2342.848},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N15,ROUND('Tier1 Before Block Adj'!N15/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":3713.9229999999998},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O15,ROUND('Tier1 Before Block Adj'!O15/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":2400.0459999999998},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P15,ROUND('Tier1 Before Block Adj'!P15/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":3527.2759999999998},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q15,ROUND('Tier1 Before Block Adj'!Q15/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":2105.3870000000002},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R15,ROUND('Tier1 Before Block Adj'!R15/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":2777.0079999999998},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S15,ROUND('Tier1 Before Block Adj'!S15/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1929.075},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T15,ROUND('Tier1 Before Block Adj'!T15/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":2880.15},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U15,ROUND('Tier1 Before Block Adj'!U15/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":1630.2809999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V15,ROUND('Tier1 Before Block Adj'!V15/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":2797.9520000000002},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W15,ROUND('Tier1 Before Block Adj'!W15/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":1699.7},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X15,ROUND('Tier1 Before Block Adj'!X15/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":2823.9459999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y15,ROUND('Tier1 Before Block Adj'!Y15/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":1703.4749999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z15,ROUND('Tier1 Before Block Adj'!Z15/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":2871.328},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA15,ROUND('Tier1 Before Block Adj'!AA15/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":1739.221},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB15,ROUND('Tier1 Before Block Adj'!AB15/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":3341.96},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC15,ROUND('Tier1 Before Block Adj'!AC15/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1801.7070000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD15,ROUND('Tier1 Before Block Adj'!AD15/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":3749.3530000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE15,ROUND('Tier1 Before Block Adj'!AE15/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":2679.2489999999998},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF15,ROUND('Tier1 Before Block Adj'!AF15/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":4246.5839999999998},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG15,ROUND('Tier1 Before Block Adj'!AG15/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2702.11},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH15,ROUND('Tier1 Before Block Adj'!AH15/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":4323.9989999999998},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI15,ROUND('Tier1 Before Block Adj'!AI15/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":3098.864},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ15,ROUND('Tier1 Before Block Adj'!AJ15/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":3867.7579999999998},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK15,ROUND('Tier1 Before Block Adj'!AK15/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":2339.7429999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL15,ROUND('Tier1 Before Block Adj'!AL15/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":3873.4290000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM15,ROUND('Tier1 Before Block Adj'!AM15/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":2255.75},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN15,ROUND('Tier1 Before Block Adj'!AN15/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":3536.049},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO15,ROUND('Tier1 Before Block Adj'!AO15/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":2110.6239999999998},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP15,ROUND('Tier1 Before Block Adj'!AP15/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":2783.913},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ15,ROUND('Tier1 Before Block Adj'!AQ15/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1933.8720000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR15,ROUND('Tier1 Before Block Adj'!AR15/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":2887.31},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS15,ROUND('Tier1 Before Block Adj'!AS15/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":1634.335},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT15,ROUND('Tier1 Before Block Adj'!AT15/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":2804.9059999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU15,ROUND('Tier1 Before Block Adj'!AU15/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":1703.925},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV15,ROUND('Tier1 Before Block Adj'!AV15/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":2830.9639999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW15,ROUND('Tier1 Before Block Adj'!AW15/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":1707.7080000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX15,ROUND('Tier1 Before Block Adj'!AX15/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":2878.462},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY15,ROUND('Tier1 Before Block Adj'!AY15/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":1743.5419999999999},{"$f":"IF(Init!S16=0,1,0)","v":1},0]
[null,10062,"Bonners Ferry, City of",{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D17,ROUND('Tier1 Before Block Adj'!D17/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":2822.3999999999996},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E17,ROUND('Tier1 Before Block Adj'!E17/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1186.1209999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F17,ROUND('Tier1 Before Block Adj'!F17/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":3266.165},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G17,ROUND('Tier1 Before Block Adj'!G17/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1724.614},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H17,ROUND('Tier1 Before Block Adj'!H17/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":4204.348},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I17,ROUND('Tier1 Before Block Adj'!I17/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2332.0749999999998},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J17,ROUND('Tier1 Before Block Adj'!J17/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":4091.6509999999998},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K17,ROUND('Tier1 Before Block Adj'!K17/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2370.5619999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L17,ROUND('Tier1 Before Block Adj'!L17/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":3709.6769999999997},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M17,ROUND('Tier1 Before Block Adj'!M17/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":1958.241},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N17,ROUND('Tier1 Before Block Adj'!N17/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":3232.6679999999997},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O17,ROUND('Tier1 Before Block Adj'!O17/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1475.374},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P17,ROUND('Tier1 Before Block Adj'!P17/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":2134.2640000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q17,ROUND('Tier1 Before Block Adj'!Q17/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":815.28},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R17,ROUND('Tier1 Before Block Adj'!R17/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":1230.1209999999996},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S17,ROUND('Tier1 Before Block Adj'!S17/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":-54.76299999999992},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T17,ROUND('Tier1 Before Block Adj'!T17/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":1195.884},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U17,ROUND('Tier1 Before Block Adj'!U17/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":16.350999999999885},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V17,ROUND('Tier1 Before Block Adj'!V17/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":1882.8589999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W17,ROUND('Tier1 Before Block Adj'!W17/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":509.72400000000016},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X17,ROUND('Tier1 Before Block Adj'!X17/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":2823.7919999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y17,ROUND('Tier1 Before Block Adj'!Y17/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":1017.9470000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z17,ROUND('Tier1 Before Block Adj'!Z17/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":2578.0159999999996},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA17,ROUND('Tier1 Before Block Adj'!AA17/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":1112.8789999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB17,ROUND('Tier1 Before Block Adj'!AB17/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2856.4430000000002},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC17,ROUND('Tier1 Before Block Adj'!AC17/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1199.3789999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD17,ROUND('Tier1 Before Block Adj'!AD17/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":3338.8339999999998},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE17,ROUND('Tier1 Before Block Adj'!AE17/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":1688.8600000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF17,ROUND('Tier1 Before Block Adj'!AF17/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":4181.607},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG17,ROUND('Tier1 Before Block Adj'!AG17/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2371.7619999999997},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH17,ROUND('Tier1 Before Block Adj'!AH17/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":4139.4699999999993},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI17,ROUND('Tier1 Before Block Adj'!AI17/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":2342.9470000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ17,ROUND('Tier1 Before Block Adj'!AJ17/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":3580.1309999999994},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK17,ROUND('Tier1 Before Block Adj'!AK17/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1878.377},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL17,ROUND('Tier1 Before Block Adj'!AL17/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":3206.3069999999998},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM17,ROUND('Tier1 Before Block Adj'!AM17/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1537.3079999999998},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN17,ROUND('Tier1 Before Block Adj'!AN17/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":2163.6509999999998},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO17,ROUND('Tier1 Before Block Adj'!AO17/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":827.45900000000006},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP17,ROUND('Tier1 Before Block Adj'!AP17/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":1264.5039999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ17,ROUND('Tier1 Before Block Adj'!AQ17/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":-41.5150000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR17,ROUND('Tier1 Before Block Adj'!AR17/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":1232.8879999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS17,ROUND('Tier1 Before Block Adj'!AS17/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":30.151999999999816},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT17,ROUND('Tier1 Before Block Adj'!AT17/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":1918.7269999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU17,ROUND('Tier1 Before Block Adj'!AU17/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":523.67599999999993},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV17,ROUND('Tier1 Before Block Adj'!AV17/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":2862.4389999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW17,ROUND('Tier1 Before Block Adj'!AW17/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":1030.5830000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX17,ROUND('Tier1 Before Block Adj'!AX17/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":2614.085},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY17,ROUND('Tier1 Before Block Adj'!AY17/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":1127.1879999999999},{"$f":"IF(Init!S18=0,1,0)","v":1},0]
[null,10074,"Forest Grove, City of",{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D26,ROUND('Tier1 Before Block Adj'!D26/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":11439.242},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E26,ROUND('Tier1 Before Block Adj'!E26/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":5817.835},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F26,ROUND('Tier1 Before Block Adj'!F26/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":13254.886},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G26,ROUND('Tier1 Before Block Adj'!G26/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":8151.8050000000003},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H26,ROUND('Tier1 Before Block Adj'!H26/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":14047.673000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I26,ROUND('Tier1 Before Block Adj'!I26/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":9210.2639999999992},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J26,ROUND('Tier1 Before Block Adj'!J26/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":14271.706},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K26,ROUND('Tier1 Before Block Adj'!K26/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":8621.5259999999998},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L26,ROUND('Tier1 Before Block Adj'!L26/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":13619.481000000002},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M26,ROUND('Tier1 Before Block Adj'!M26/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":7760.9359999999997},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N26,ROUND('Tier1 Before Block Adj'!N26/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":12560.422},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O26,ROUND('Tier1 Before Block Adj'!O26/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":7512.4110000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P26,ROUND('Tier1 Before Block Adj'!P26/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":12093.487000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q26,ROUND('Tier1 Before Block Adj'!Q26/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":6625.28},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R26,ROUND('Tier1 Before Block Adj'!R26/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":10083.924000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S26,ROUND('Tier1 Before Block Adj'!S26/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":6052.8770000000004},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T26,ROUND('Tier1 Before Block Adj'!T26/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":9485.16},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U26,ROUND('Tier1 Before Block Adj'!U26/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":4803.18},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V26,ROUND('Tier1 Before Block Adj'!V26/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":10961.304},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W26,ROUND('Tier1 Before Block Adj'!W26/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":5875.2960000000003},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X26,ROUND('Tier1 Before Block Adj'!X26/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":11148.833000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y26,ROUND('Tier1 Before Block Adj'!Y26/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":5954.8439999999991},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z26,ROUND('Tier1 Before Block Adj'!Z26/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":10058.929},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA26,ROUND('Tier1 Before Block Adj'!AA26/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":5576.9279999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB26,ROUND('Tier1 Before Block Adj'!AB26/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":11404.43},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC26,ROUND('Tier1 Before Block Adj'!AC26/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":5789.6210000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD26,ROUND('Tier1 Before Block Adj'!AD26/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":12764.332999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE26,ROUND('Tier1 Before Block Adj'!AE26/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":8587.2820000000011},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF26,ROUND('Tier1 Before Block Adj'!AF26/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":14519.903},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG26,ROUND('Tier1 Before Block Adj'!AG26/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":8701.232},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH26,ROUND('Tier1 Before Block Adj'!AH26/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":13767.403999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI26,ROUND('Tier1 Before Block Adj'!AI26/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":9073.8449999999993},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ26,ROUND('Tier1 Before Block Adj'!AJ26/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":13085.664000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK26,ROUND('Tier1 Before Block Adj'!AK26/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":7537.8989999999994},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL26,ROUND('Tier1 Before Block Adj'!AL26/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":12952.682999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM26,ROUND('Tier1 Before Block Adj'!AM26/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":7073.9160000000002},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN26,ROUND('Tier1 Before Block Adj'!AN26/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":12062.953},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO26,ROUND('Tier1 Before Block Adj'!AO26/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":6599.0039999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP26,ROUND('Tier1 Before Block Adj'!AP26/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":10052.063},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ26,ROUND('Tier1 Before Block Adj'!AQ26/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":6020.8880000000008},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR26,ROUND('Tier1 Before Block Adj'!AR26/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":9450.6989999999987},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS26,ROUND('Tier1 Before Block Adj'!AS26/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":4774.2740000000003},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT26,ROUND('Tier1 Before Block Adj'!AT26/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":10929.825999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU26,ROUND('Tier1 Before Block Adj'!AU26/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":5845.3710000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV26,ROUND('Tier1 Before Block Adj'!AV26/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":11117.948999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW26,ROUND('Tier1 Before Block Adj'!AW26/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5925.4409999999998},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX26,ROUND('Tier1 Before Block Adj'!AX26/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":10026.589},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY26,ROUND('Tier1 Before Block Adj'!AY26/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":5546.6770000000006},{"$f":"IF(Init!S27=0,1,0)","v":1},0]
[null,10087,"Port Angeles, City of",{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D35,ROUND('Tier1 Before Block Adj'!D35/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":12555.496999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E35,ROUND('Tier1 Before Block Adj'!E35/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":9697.9599999999991},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F35,ROUND('Tier1 Before Block Adj'!F35/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":15115.302},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G35,ROUND('Tier1 Before Block Adj'!G35/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":13428.681},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H35,ROUND('Tier1 Before Block Adj'!H35/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":18145.333999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I35,ROUND('Tier1 Before Block Adj'!I35/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":13580.295},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J35,ROUND('Tier1 Before Block Adj'!J35/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":17428.812999999998},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K35,ROUND('Tier1 Before Block Adj'!K35/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":15200.148999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L35,ROUND('Tier1 Before Block Adj'!L35/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":16498.182000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M35,ROUND('Tier1 Before Block Adj'!M35/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":13104.361000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N35,ROUND('Tier1 Before Block Adj'!N35/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":15076.993},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O35,ROUND('Tier1 Before Block Adj'!O35/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":11857.754000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P35,ROUND('Tier1 Before Block Adj'!P35/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":13204.28},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q35,ROUND('Tier1 Before Block Adj'!Q35/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":10139.069},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R35,ROUND('Tier1 Before Block Adj'!R35/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":10155.858},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S35,ROUND('Tier1 Before Block Adj'!S35/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":8673.0419999999995},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T35,ROUND('Tier1 Before Block Adj'!T35/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":9895.393},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U35,ROUND('Tier1 Before Block Adj'!U35/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":7455.7529999999997},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V35,ROUND('Tier1 Before Block Adj'!V35/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":9251.6759999999995},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W35,ROUND('Tier1 Before Block Adj'!W35/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":7429.0349999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X35,ROUND('Tier1 Before Block Adj'!X35/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":9492.4639999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y35,ROUND('Tier1 Before Block Adj'!Y35/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":7445.1030000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z35,ROUND('Tier1 Before Block Adj'!Z35/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":9438.6440000000002},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA35,ROUND('Tier1 Before Block Adj'!AA35/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":7638.3040000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB35,ROUND('Tier1 Before Block Adj'!AB35/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":12555.496999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC35,ROUND('Tier1 Before Block Adj'!AC35/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":9697.9599999999991},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD35,ROUND('Tier1 Before Block Adj'!AD35/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":15115.302},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE35,ROUND('Tier1 Before Block Adj'!AE35/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":13428.681},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF35,ROUND('Tier1 Before Block Adj'!AF35/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":18145.333999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG35,ROUND('Tier1 Before Block Adj'!AG35/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":13580.295},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH35,ROUND('Tier1 Before Block Adj'!AH35/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":17428.812999999998},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI35,ROUND('Tier1 Before Block Adj'!AI35/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":15200.148999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ35,ROUND('Tier1 Before Block Adj'!AJ35/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":15929.277},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK35,ROUND('Tier1 Before Block Adj'!AK35/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":12652.486999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL35,ROUND('Tier1 Before Block Adj'!AL35/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":15076.993},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM35,ROUND('Tier1 Before Block Adj'!AM35/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":11857.754000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN35,ROUND('Tier1 Before Block Adj'!AN35/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":13204.28},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO35,ROUND('Tier1 Before Block Adj'!AO35/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":10139.069},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP35,ROUND('Tier1 Before Block Adj'!AP35/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":10155.858},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ35,ROUND('Tier1 Before Block Adj'!AQ35/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":8673.0419999999995},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR35,ROUND('Tier1 Before Block Adj'!AR35/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":9895.393},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS35,ROUND('Tier1 Before Block Adj'!AS35/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":7455.7529999999997},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT35,ROUND('Tier1 Before Block Adj'!AT35/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":9251.6759999999995},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU35,ROUND('Tier1 Before Block Adj'!AU35/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":7429.0349999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV35,ROUND('Tier1 Before Block Adj'!AV35/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":9492.4639999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW35,ROUND('Tier1 Before Block Adj'!AW35/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":7445.1030000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX35,ROUND('Tier1 Before Block Adj'!AX35/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":9438.6440000000002},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY35,ROUND('Tier1 Before Block Adj'!AY35/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":7638.3040000000001},{"$f":"IF(Init!S36=0,1,0)","v":1},0]
[null,10106,"Clearwater Power",{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D44,ROUND('Tier1 Before Block Adj'!D44/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":10021.522000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E44,ROUND('Tier1 Before Block Adj'!E44/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":5765.8950000000004},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F44,ROUND('Tier1 Before Block Adj'!F44/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":11923.81},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G44,ROUND('Tier1 Before Block Adj'!G44/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":7823.0529999999999},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H44,ROUND('Tier1 Before Block Adj'!H44/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":14634.287},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I44,ROUND('Tier1 Before Block Adj'!I44/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":9726.69},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J44,ROUND('Tier1 Before Block Adj'!J44/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":13518.413},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K44,ROUND('Tier1 Before Block Adj'!K44/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":8936.6749999999993},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L44,ROUND('Tier1 Before Block Adj'!L44/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":12428.445},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M44,ROUND('Tier1 Before Block Adj'!M44/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":7741.3649999999998},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N44,ROUND('Tier1 Before Block Adj'!N44/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":11631.154},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O44,ROUND('Tier1 Before Block Adj'!O44/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":7029.08},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P44,ROUND('Tier1 Before Block Adj'!P44/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":10179.678},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q44,ROUND('Tier1 Before Block Adj'!Q44/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":6005.3360000000002},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R44,ROUND('Tier1 Before Block Adj'!R44/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":8912.9159999999993},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S44,ROUND('Tier1 Before Block Adj'!S44/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":5546.5540000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T44,ROUND('Tier1 Before Block Adj'!T44/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":8912.6479999999992},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U44,ROUND('Tier1 Before Block Adj'!U44/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":4861.1369999999997},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V44,ROUND('Tier1 Before Block Adj'!V44/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":9488.9339999999993},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W44,ROUND('Tier1 Before Block Adj'!W44/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":5505.7479999999996},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X44,ROUND('Tier1 Before Block Adj'!X44/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":9790.7260000000006},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y44,ROUND('Tier1 Before Block Adj'!Y44/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":5159.1530000000002},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z44,ROUND('Tier1 Before Block Adj'!Z44/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":8633.5139999999992},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA44,ROUND('Tier1 Before Block Adj'!AA44/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":5197.5870000000004},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB44,ROUND('Tier1 Before Block Adj'!AB44/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":10062.76},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC44,ROUND('Tier1 Before Block Adj'!AC44/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":5788.0459999999994},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD44,ROUND('Tier1 Before Block Adj'!AD44/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":11963.707},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE44,ROUND('Tier1 Before Block Adj'!AE44/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":7847.1129999999994},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF44,ROUND('Tier1 Before Block Adj'!AF44/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":14673.140000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG44,ROUND('Tier1 Before Block Adj'!AG44/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":9751.2199999999993},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH44,ROUND('Tier1 Before Block Adj'!AH44/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":13557.754999999999},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI44,ROUND('Tier1 Before Block Adj'!AI44/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":8960.7150000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ44,ROUND('Tier1 Before Block Adj'!AJ44/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":12094.950999999999},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK44,ROUND('Tier1 Before Block Adj'!AK44/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":7532.4040000000005},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL44,ROUND('Tier1 Before Block Adj'!AL44/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":11671.466},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM44,ROUND('Tier1 Before Block Adj'!AM44/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":7052.1770000000006},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN44,ROUND('Tier1 Before Block Adj'!AN44/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":10220.85},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO44,ROUND('Tier1 Before Block Adj'!AO44/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":6028.1509999999998},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP44,ROUND('Tier1 Before Block Adj'!AP44/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":8953.4500000000007},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ44,ROUND('Tier1 Before Block Adj'!AQ44/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":5569.4139999999998},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR44,ROUND('Tier1 Before Block Adj'!AR44/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":8955.3090000000011},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS44,ROUND('Tier1 Before Block Adj'!AS44/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":4882.4709999999995},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT44,ROUND('Tier1 Before Block Adj'!AT44/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":9530.4240000000009},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU44,ROUND('Tier1 Before Block Adj'!AU44/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":5527.6580000000004},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV44,ROUND('Tier1 Before Block Adj'!AV44/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":9834.0349999999999},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW44,ROUND('Tier1 Before Block Adj'!AW44/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5179.2430000000004},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX44,ROUND('Tier1 Before Block Adj'!AX44/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":8674.6980000000003},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY44,ROUND('Tier1 Before Block Adj'!AY44/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":5220.3990000000003},{"$f":"IF(Init!S45=0,1,0)","v":1},0]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D53,ROUND('Tier1 Before Block Adj'!D53/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":7863.6310000000003},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E53,ROUND('Tier1 Before Block Adj'!E53/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":4342.8519999999999},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F53,ROUND('Tier1 Before Block Adj'!F53/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":9720.5139999999992},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G53,ROUND('Tier1 Before Block Adj'!G53/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":6372.0439999999999},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H53,ROUND('Tier1 Before Block Adj'!H53/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":10637.856},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I53,ROUND('Tier1 Before Block Adj'!I53/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":7531.2449999999999},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J53,ROUND('Tier1 Before Block Adj'!J53/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":10969.789000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K53,ROUND('Tier1 Before Block Adj'!K53/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":7247.75},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L53,ROUND('Tier1 Before Block Adj'!L53/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":9833.0190000000002},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M53,ROUND('Tier1 Before Block Adj'!M53/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":5972.2910000000002},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N53,ROUND('Tier1 Before Block Adj'!N53/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":8841.2510000000002},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O53,ROUND('Tier1 Before Block Adj'!O53/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":5758.1189999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P53,ROUND('Tier1 Before Block Adj'!P53/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":8560.6880000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q53,ROUND('Tier1 Before Block Adj'!Q53/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":5090.2520000000004},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R53,ROUND('Tier1 Before Block Adj'!R53/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":6888.2740000000003},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S53,ROUND('Tier1 Before Block Adj'!S53/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":4740.2179999999998},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T53,ROUND('Tier1 Before Block Adj'!T53/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":6969.027},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U53,ROUND('Tier1 Before Block Adj'!U53/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":3856.5940000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V53,ROUND('Tier1 Before Block Adj'!V53/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":7506.2719999999999},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W53,ROUND('Tier1 Before Block Adj'!W53/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":4347.0159999999996},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X53,ROUND('Tier1 Before Block Adj'!X53/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":7622.0889999999999},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y53,ROUND('Tier1 Before Block Adj'!Y53/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":4387.7929999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z53,ROUND('Tier1 Before Block Adj'!Z53/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":6769.3410000000003},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA53,ROUND('Tier1 Before Block Adj'!AA53/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":4089.2190000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB53,ROUND('Tier1 Before Block Adj'!AB53/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":7944.085},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC53,ROUND('Tier1 Before Block Adj'!AC53/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":4387.2849999999999},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD53,ROUND('Tier1 Before Block Adj'!AD53/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":9390.3330000000005},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE53,ROUND('Tier1 Before Block Adj'!AE53/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":6836.8220000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF53,ROUND('Tier1 Before Block Adj'!AF53/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":11169.65},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG53,ROUND('Tier1 Before Block Adj'!AG53/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":7139.2889999999998},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH53,ROUND('Tier1 Before Block Adj'!AH53/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":10602.957},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI53,ROUND('Tier1 Before Block Adj'!AI53/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":7754.549},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ53,ROUND('Tier1 Before Block Adj'!AJ53/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":9581.2749999999996},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK53,ROUND('Tier1 Before Block Adj'!AK53/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":5912.848},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL53,ROUND('Tier1 Before Block Adj'!AL53/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":9283.0249999999996},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM53,ROUND('Tier1 Before Block Adj'!AM53/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5447.3050000000003},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN53,ROUND('Tier1 Before Block Adj'!AN53/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":8641.3359999999993},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO53,ROUND('Tier1 Before Block Adj'!AO53/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":5138.2049999999999},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP53,ROUND('Tier1 Before Block Adj'!AP53/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":6961.4709999999995},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ53,ROUND('Tier1 Before Block Adj'!AQ53/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":4790.59},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR53,ROUND('Tier1 Before Block Adj'!AR53/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":7047.299},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS53,ROUND('Tier1 Before Block Adj'!AS53/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":3899.9090000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT53,ROUND('Tier1 Before Block Adj'!AT53/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":7584.9049999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU53,ROUND('Tier1 Before Block Adj'!AU53/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":4392.5540000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV53,ROUND('Tier1 Before Block Adj'!AV53/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":7701.152},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW53,ROUND('Tier1 Before Block Adj'!AW53/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":4433.3069999999998},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX53,ROUND('Tier1 Before Block Adj'!AX53/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":6845.2240000000002},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY53,ROUND('Tier1 Before Block Adj'!AY53/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":4135.0590000000002},{"$f":"IF(Init!S54=0,1,0)","v":1},0]
[null,10174,"Farmers Elec Coop",{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D62,ROUND('Tier1 Before Block Adj'!D62/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":170.91},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E62,ROUND('Tier1 Before Block Adj'!E62/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":115.081},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F62,ROUND('Tier1 Before Block Adj'!F62/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":218.10300000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G62,ROUND('Tier1 Before Block Adj'!G62/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":169.92400000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H62,ROUND('Tier1 Before Block Adj'!H62/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":284.08100000000002},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I62,ROUND('Tier1 Before Block Adj'!I62/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":238.637},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J62,ROUND('Tier1 Before Block Adj'!J62/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":300.33499999999998},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K62,ROUND('Tier1 Before Block Adj'!K62/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":236.68299999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L62,ROUND('Tier1 Before Block Adj'!L62/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":256.26799999999997},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M62,ROUND('Tier1 Before Block Adj'!M62/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":190.86699999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N62,ROUND('Tier1 Before Block Adj'!N62/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":203.732},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O62,ROUND('Tier1 Before Block Adj'!O62/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":161.87899999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P62,ROUND('Tier1 Before Block Adj'!P62/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":181.696},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q62,ROUND('Tier1 Before Block Adj'!Q62/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":128.65799999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R62,ROUND('Tier1 Before Block Adj'!R62/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":163.55000000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S62,ROUND('Tier1 Before Block Adj'!S62/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":128.06100000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T62,ROUND('Tier1 Before Block Adj'!T62/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":193.185},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U62,ROUND('Tier1 Before Block Adj'!U62/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":119.18300000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V62,ROUND('Tier1 Before Block Adj'!V62/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":205.25700000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W62,ROUND('Tier1 Before Block Adj'!W62/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":131.441},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X62,ROUND('Tier1 Before Block Adj'!X62/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":186.46},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y62,ROUND('Tier1 Before Block Adj'!Y62/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":117.72499999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z62,ROUND('Tier1 Before Block Adj'!Z62/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":157.15199999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA62,ROUND('Tier1 Before Block Adj'!AA62/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":107.937},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB62,ROUND('Tier1 Before Block Adj'!AB62/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":170.91},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC62,ROUND('Tier1 Before Block Adj'!AC62/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":115.081},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD62,ROUND('Tier1 Before Block Adj'!AD62/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":208.93899999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE62,ROUND('Tier1 Before Block Adj'!AE62/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":179.089},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF62,ROUND('Tier1 Before Block Adj'!AF62/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":296.04500000000002},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG62,ROUND('Tier1 Before Block Adj'!AG62/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":226.673},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH62,ROUND('Tier1 Before Block Adj'!AH62/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":288.04399999999998},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI62,ROUND('Tier1 Before Block Adj'!AI62/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":248.97499999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ62,ROUND('Tier1 Before Block Adj'!AJ62/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":246.285},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK62,ROUND('Tier1 Before Block Adj'!AK62/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":185.43100000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL62,ROUND('Tier1 Before Block Adj'!AL62/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":212.11199999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM62,ROUND('Tier1 Before Block Adj'!AM62/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":153.5},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN62,ROUND('Tier1 Before Block Adj'!AN62/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":181.696},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO62,ROUND('Tier1 Before Block Adj'!AO62/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":128.65799999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP62,ROUND('Tier1 Before Block Adj'!AP62/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":163.55000000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ62,ROUND('Tier1 Before Block Adj'!AQ62/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":128.06100000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR62,ROUND('Tier1 Before Block Adj'!AR62/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":193.185},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS62,ROUND('Tier1 Before Block Adj'!AS62/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":119.18300000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT62,ROUND('Tier1 Before Block Adj'!AT62/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":205.25700000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU62,ROUND('Tier1 Before Block Adj'!AU62/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":131.441},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV62,ROUND('Tier1 Before Block Adj'!AV62/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":186.46},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW62,ROUND('Tier1 Before Block Adj'!AW62/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":117.72499999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX62,ROUND('Tier1 Before Block Adj'!AX62/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":157.15199999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY62,ROUND('Tier1 Before Block Adj'!AY62/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":107.937},{"$f":"IF(Init!S63=0,1,0)","v":1},0]
[null,10203,"Idaho County L & P",{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D71,ROUND('Tier1 Before Block Adj'!D71/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":2616.5010000000002},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E71,ROUND('Tier1 Before Block Adj'!E71/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1474.28},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F71,ROUND('Tier1 Before Block Adj'!F71/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":3174.8159999999998},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G71,ROUND('Tier1 Before Block Adj'!G71/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":2242.5},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H71,ROUND('Tier1 Before Block Adj'!H71/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":3908.8139999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I71,ROUND('Tier1 Before Block Adj'!I71/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2702.373},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J71,ROUND('Tier1 Before Block Adj'!J71/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":3769.096},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K71,ROUND('Tier1 Before Block Adj'!K71/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2620.7350000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L71,ROUND('Tier1 Before Block Adj'!L71/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":3239.962},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M71,ROUND('Tier1 Before Block Adj'!M71/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":2109.7449999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N71,ROUND('Tier1 Before Block Adj'!N71/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":3042.328},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O71,ROUND('Tier1 Before Block Adj'!O71/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1976.739},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P71,ROUND('Tier1 Before Block Adj'!P71/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":2597.6819999999998},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q71,ROUND('Tier1 Before Block Adj'!Q71/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1611.337},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R71,ROUND('Tier1 Before Block Adj'!R71/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":2268.8449999999998},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S71,ROUND('Tier1 Before Block Adj'!S71/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1470.133},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T71,ROUND('Tier1 Before Block Adj'!T71/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":2281.598},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U71,ROUND('Tier1 Before Block Adj'!U71/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":1321.44},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V71,ROUND('Tier1 Before Block Adj'!V71/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":2698.7130000000002},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W71,ROUND('Tier1 Before Block Adj'!W71/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":1558.576},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X71,ROUND('Tier1 Before Block Adj'!X71/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":2650.3530000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y71,ROUND('Tier1 Before Block Adj'!Y71/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":1420.088},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z71,ROUND('Tier1 Before Block Adj'!Z71/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":2115.7179999999998},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA71,ROUND('Tier1 Before Block Adj'!AA71/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":1358.625},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB71,ROUND('Tier1 Before Block Adj'!AB71/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2627.377},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC71,ROUND('Tier1 Before Block Adj'!AC71/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1480.4079999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD71,ROUND('Tier1 Before Block Adj'!AD71/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":3187.9929999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE71,ROUND('Tier1 Before Block Adj'!AE71/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":2251.808},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF71,ROUND('Tier1 Before Block Adj'!AF71/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":3924.99},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG71,ROUND('Tier1 Before Block Adj'!AG71/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2713.556},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH71,ROUND('Tier1 Before Block Adj'!AH71/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":3784.71},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI71,ROUND('Tier1 Before Block Adj'!AI71/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":2631.5920000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ71,ROUND('Tier1 Before Block Adj'!AJ71/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":3253.384},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK71,ROUND('Tier1 Before Block Adj'!AK71/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":2118.4850000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL71,ROUND('Tier1 Before Block Adj'!AL71/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":3054.9749999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM71,ROUND('Tier1 Before Block Adj'!AM71/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1984.9559999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN71,ROUND('Tier1 Before Block Adj'!AN71/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":2608.482},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO71,ROUND('Tier1 Before Block Adj'!AO71/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1618.0360000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP71,ROUND('Tier1 Before Block Adj'!AP71/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":2278.6030000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ71,ROUND('Tier1 Before Block Adj'!AQ71/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1476.4559999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR71,ROUND('Tier1 Before Block Adj'!AR71/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":2291.576},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS71,ROUND('Tier1 Before Block Adj'!AS71/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":1327.2190000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT71,ROUND('Tier1 Before Block Adj'!AT71/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":2710.4279999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU71,ROUND('Tier1 Before Block Adj'!AU71/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":1565.3430000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV71,ROUND('Tier1 Before Block Adj'!AV71/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":2661.6779999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW71,ROUND('Tier1 Before Block Adj'!AW71/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":1426.1559999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX71,ROUND('Tier1 Before Block Adj'!AX71/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":2124.5520000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY71,ROUND('Tier1 Before Block Adj'!AY71/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":1364.298},{"$f":"IF(Init!S72=0,1,0)","v":1},0]
[null,10204,"Idaho Falls Power",{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D72,ROUND('Tier1 Before Block Adj'!D72/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":9045.1075588685999},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E72,ROUND('Tier1 Before Block Adj'!E72/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":6532.5776814051005},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F72,ROUND('Tier1 Before Block Adj'!F72/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":9926.9276562077193},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G72,ROUND('Tier1 Before Block Adj'!G72/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":7966.3594441066953},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H72,ROUND('Tier1 Before Block Adj'!H72/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":11883.587258273321},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I72,ROUND('Tier1 Before Block Adj'!I72/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":10219.885042115055},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J72,ROUND('Tier1 Before Block Adj'!J72/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":12712.043055707258},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K72,ROUND('Tier1 Before Block Adj'!K72/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":10022.957024692261},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L72,ROUND('Tier1 Before Block Adj'!L72/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":10767.42766685588},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M72,ROUND('Tier1 Before Block Adj'!M72/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":7967.8964734733518},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N72,ROUND('Tier1 Before Block Adj'!N72/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":9782.5891378300385},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O72,ROUND('Tier1 Before Block Adj'!O72/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":7689.6794424769778},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P72,ROUND('Tier1 Before Block Adj'!P72/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":8757.1852161538773},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q72,ROUND('Tier1 Before Block Adj'!Q72/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":6399.4815041124493},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R72,ROUND('Tier1 Before Block Adj'!R72/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":8940.9846990818387},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S72,ROUND('Tier1 Before Block Adj'!S72/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":7689.2468412103817},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T72,ROUND('Tier1 Before Block Adj'!T72/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":9000.4403610470326},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U72,ROUND('Tier1 Before Block Adj'!U72/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":6577.2448792266787},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V72,ROUND('Tier1 Before Block Adj'!V72/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":9769.4404965157719},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W72,ROUND('Tier1 Before Block Adj'!W72/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":7702.8280837912826},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X72,ROUND('Tier1 Before Block Adj'!X72/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":9534.0322917804224},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y72,ROUND('Tier1 Before Block Adj'!Y72/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":7517.2177685191791},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z72,ROUND('Tier1 Before Block Adj'!Z72/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":7835.6224556932402},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA72,ROUND('Tier1 Before Block Adj'!AA72/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":6268.4979645545918},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB72,ROUND('Tier1 Before Block Adj'!AB72/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":9112.2278349443914},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC72,ROUND('Tier1 Before Block Adj'!AC72/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":6581.0534363487268},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD72,ROUND('Tier1 Before Block Adj'!AD72/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":9600.5679179631734},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE72,ROUND('Tier1 Before Block Adj'!AE72/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":8425.4984071708059},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF72,ROUND('Tier1 Before Block Adj'!AF72/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":12450.641636335427},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG72,ROUND('Tier1 Before Block Adj'!AG72/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":9816.8520594183174},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH72,ROUND('Tier1 Before Block Adj'!AH72/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":12313.82139857348},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI72,ROUND('Tier1 Before Block Adj'!AI72/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":10589.886402773192},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ72,ROUND('Tier1 Before Block Adj'!AJ72/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":10785.34388529024},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK72,ROUND('Tier1 Before Block Adj'!AK72/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":8089.00791396768},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL72,ROUND('Tier1 Before Block Adj'!AL72/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":10234.227442862866},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM72,ROUND('Tier1 Before Block Adj'!AM72/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":7367.6961452091464},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN72,ROUND('Tier1 Before Block Adj'!AN72/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":8822.1689308891},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO72,ROUND('Tier1 Before Block Adj'!AO72/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":6446.969603342035},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP72,ROUND('Tier1 Before Block Adj'!AP72/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":9007.3323193269207},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ72,ROUND('Tier1 Before Block Adj'!AQ72/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":7746.3057946211511},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR72,ROUND('Tier1 Before Block Adj'!AR72/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":9067.2291789693536},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS72,ROUND('Tier1 Before Block Adj'!AS72/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":6626.0520923237591},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT72,ROUND('Tier1 Before Block Adj'!AT72/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":9841.935769674652},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU72,ROUND('Tier1 Before Block Adj'!AU72/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":7759.9878183973215},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV72,ROUND('Tier1 Before Block Adj'!AV72/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":9604.7806908873245},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW72,ROUND('Tier1 Before Block Adj'!AW72/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":7573.0001601226986},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX72,ROUND('Tier1 Before Block Adj'!AX72/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":7893.76760643124},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY72,ROUND('Tier1 Before Block Adj'!AY72/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":6315.0140851449596},{"$f":"IF(Init!S73=0,1,0)","v":0},1]
[null,10242,"Lost River Elec Coop",{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D81,ROUND('Tier1 Before Block Adj'!D81/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":2091.9490000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E81,ROUND('Tier1 Before Block Adj'!E81/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1388.05},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F81,ROUND('Tier1 Before Block Adj'!F81/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":2089.748},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G81,ROUND('Tier1 Before Block Adj'!G81/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1636.8209999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H81,ROUND('Tier1 Before Block Adj'!H81/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":2704.6559999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I81,ROUND('Tier1 Before Block Adj'!I81/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2121.0619999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J81,ROUND('Tier1 Before Block Adj'!J81/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":2691.297},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K81,ROUND('Tier1 Before Block Adj'!K81/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2136.3919999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L81,ROUND('Tier1 Before Block Adj'!L81/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":2354.7730000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M81,ROUND('Tier1 Before Block Adj'!M81/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":1795.981},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N81,ROUND('Tier1 Before Block Adj'!N81/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":2053.6350000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O81,ROUND('Tier1 Before Block Adj'!O81/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1530.712},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P81,ROUND('Tier1 Before Block Adj'!P81/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":1869.2049999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q81,ROUND('Tier1 Before Block Adj'!Q81/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1304.019},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R81,ROUND('Tier1 Before Block Adj'!R81/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":4587.0889999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S81,ROUND('Tier1 Before Block Adj'!S81/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":3610.3339999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T81,ROUND('Tier1 Before Block Adj'!T81/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":7024.29},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U81,ROUND('Tier1 Before Block Adj'!U81/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":4975.5450000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V81,ROUND('Tier1 Before Block Adj'!V81/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":8424.4130000000005},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W81,ROUND('Tier1 Before Block Adj'!W81/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":6559.3639999999996},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X81,ROUND('Tier1 Before Block Adj'!X81/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":7285.393},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y81,ROUND('Tier1 Before Block Adj'!Y81/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":5210.6409999999996},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z81,ROUND('Tier1 Before Block Adj'!Z81/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":4267.6350000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA81,ROUND('Tier1 Before Block Adj'!AA81/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":3266.5369999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB81,ROUND('Tier1 Before Block Adj'!AB81/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2102.2579999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC81,ROUND('Tier1 Before Block Adj'!AC81/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1394.894},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD81,ROUND('Tier1 Before Block Adj'!AD81/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":2099.3670000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE81,ROUND('Tier1 Before Block Adj'!AE81/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":1644.355},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF81,ROUND('Tier1 Before Block Adj'!AF81/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":2714.2689999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG81,ROUND('Tier1 Before Block Adj'!AG81/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2128.6019999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH81,ROUND('Tier1 Before Block Adj'!AH81/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":2700.8589999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI81,ROUND('Tier1 Before Block Adj'!AI81/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":2143.9830000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ81,ROUND('Tier1 Before Block Adj'!AJ81/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":2293.7359999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK81,ROUND('Tier1 Before Block Adj'!AK81/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1749.4280000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL81,ROUND('Tier1 Before Block Adj'!AL81/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":2063.462},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM81,ROUND('Tier1 Before Block Adj'!AM81/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1538.037},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN81,ROUND('Tier1 Before Block Adj'!AN81/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":1879.308},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO81,ROUND('Tier1 Before Block Adj'!AO81/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1311.068},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP81,ROUND('Tier1 Before Block Adj'!AP81/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":4631.5609999999997},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ81,ROUND('Tier1 Before Block Adj'!AQ81/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":3645.328},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR81,ROUND('Tier1 Before Block Adj'!AR81/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":7070.8040000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS81,ROUND('Tier1 Before Block Adj'!AS81/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":5008.4949999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT81,ROUND('Tier1 Before Block Adj'!AT81/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":8469.0640000000003},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU81,ROUND('Tier1 Before Block Adj'!AU81/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":6594.1779999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV81,ROUND('Tier1 Before Block Adj'!AV81/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":7331.6639999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW81,ROUND('Tier1 Before Block Adj'!AW81/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5243.8339999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX81,ROUND('Tier1 Before Block Adj'!AX81/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":4312.6670000000004},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY81,ROUND('Tier1 Before Block Adj'!AY81/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":3300.97},{"$f":"IF(Init!S82=0,1,0)","v":1},0]
[null,10278,"Northern Lights",{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D90,ROUND('Tier1 Before Block Adj'!D90/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":15303.125},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E90,ROUND('Tier1 Before Block Adj'!E90/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":8916.8430000000008},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F90,ROUND('Tier1 Before Block Adj'!F90/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":19640.625},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G90,ROUND('Tier1 Before Block Adj'!G90/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":12810.688},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H90,ROUND('Tier1 Before Block Adj'!H90/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":24026.289000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I90,ROUND('Tier1 Before Block Adj'!I90/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":15963.635},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J90,ROUND('Tier1 Before Block Adj'!J90/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":23343.203000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K90,ROUND('Tier1 Before Block Adj'!K90/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":15595.906000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L90,ROUND('Tier1 Before Block Adj'!L90/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":20569.865000000002},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M90,ROUND('Tier1 Before Block Adj'!M90/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":12981.462},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N90,ROUND('Tier1 Before Block Adj'!N90/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":19229.396000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O90,ROUND('Tier1 Before Block Adj'!O90/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":11817.795},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P90,ROUND('Tier1 Before Block Adj'!P90/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":15513.477000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q90,ROUND('Tier1 Before Block Adj'!Q90/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":9171.0910000000003},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R90,ROUND('Tier1 Before Block Adj'!R90/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":11740.103999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S90,ROUND('Tier1 Before Block Adj'!S90/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":7108.6149999999998},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T90,ROUND('Tier1 Before Block Adj'!T90/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":12341.075999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U90,ROUND('Tier1 Before Block Adj'!U90/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":6691.4790000000003},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V90,ROUND('Tier1 Before Block Adj'!V90/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":14139.157999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W90,ROUND('Tier1 Before Block Adj'!W90/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":8481.3709999999992},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X90,ROUND('Tier1 Before Block Adj'!X90/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":14799.226000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y90,ROUND('Tier1 Before Block Adj'!Y90/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":7952.7720000000008},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z90,ROUND('Tier1 Before Block Adj'!Z90/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":13889.699000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA90,ROUND('Tier1 Before Block Adj'!AA90/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":8544.5159999999996},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB90,ROUND('Tier1 Before Block Adj'!AB90/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":15544.285},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC90,ROUND('Tier1 Before Block Adj'!AC90/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":9053.15},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD90,ROUND('Tier1 Before Block Adj'!AD90/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":19890.715},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE90,ROUND('Tier1 Before Block Adj'!AE90/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":12940.201999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF90,ROUND('Tier1 Before Block Adj'!AF90/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":24242.554},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG90,ROUND('Tier1 Before Block Adj'!AG90/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":16124.925999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH90,ROUND('Tier1 Before Block Adj'!AH90/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":23584.485000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI90,ROUND('Tier1 Before Block Adj'!AI90/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":15732.118},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ90,ROUND('Tier1 Before Block Adj'!AJ90/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":20391.966999999997},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK90,ROUND('Tier1 Before Block Adj'!AK90/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":12864.465},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL90,ROUND('Tier1 Before Block Adj'!AL90/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":19452.282999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM90,ROUND('Tier1 Before Block Adj'!AM90/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":11972.372000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN90,ROUND('Tier1 Before Block Adj'!AN90/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":15754.454999999998},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO90,ROUND('Tier1 Before Block Adj'!AO90/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":9309.7749999999996},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP90,ROUND('Tier1 Before Block Adj'!AP90/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":11974.856000000002},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ90,ROUND('Tier1 Before Block Adj'!AQ90/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":7251.1680000000015},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR90,ROUND('Tier1 Before Block Adj'!AR90/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":12587.868999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS90,ROUND('Tier1 Before Block Adj'!AS90/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":6824.1490000000003},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT90,ROUND('Tier1 Before Block Adj'!AT90/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":14378.165999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU90,ROUND('Tier1 Before Block Adj'!AU90/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":8619.6840000000011},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV90,ROUND('Tier1 Before Block Adj'!AV90/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":15049.974999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW90,ROUND('Tier1 Before Block Adj'!AW90/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":8079.4570000000003},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX90,ROUND('Tier1 Before Block Adj'!AX90/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":14128.388000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY90,ROUND('Tier1 Before Block Adj'!AY90/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":8685.4539999999997},{"$f":"IF(Init!S91=0,1,0)","v":1},0]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D99,ROUND('Tier1 Before Block Adj'!D99/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":3835.552301419355},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E99,ROUND('Tier1 Before Block Adj'!E99/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":2770.1211065806451},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F99,ROUND('Tier1 Before Block Adj'!F99/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":16060.134417753119},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G99,ROUND('Tier1 Before Block Adj'!G99/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":12888.257870246878},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H99,ROUND('Tier1 Before Block Adj'!H99/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":14101.29522580644},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I99,ROUND('Tier1 Before Block Adj'!I99/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":12127.113894193537},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J99,ROUND('Tier1 Before Block Adj'!J99/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":20640.118049032266},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K99,ROUND('Tier1 Before Block Adj'!K99/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":16273.93923096775},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L99,ROUND('Tier1 Before Block Adj'!L99/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":18758.50460689656},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M99,ROUND('Tier1 Before Block Adj'!M99/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":13881.293409103455},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N99,ROUND('Tier1 Before Block Adj'!N99/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":17295.76683947241},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O99,ROUND('Tier1 Before Block Adj'!O99/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":13595.470568527591},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P99,ROUND('Tier1 Before Block Adj'!P99/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":1122.5327359999999},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q99,ROUND('Tier1 Before Block Adj'!Q99/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":820.31238399999995},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R99,ROUND('Tier1 Before Block Adj'!R99/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S99,ROUND('Tier1 Before Block Adj'!S99/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T99,ROUND('Tier1 Before Block Adj'!T99/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U99,ROUND('Tier1 Before Block Adj'!U99/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V99,ROUND('Tier1 Before Block Adj'!V99/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":4128.0236098064497},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W99,ROUND('Tier1 Before Block Adj'!W99/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":3254.787846193547},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X99,ROUND('Tier1 Before Block Adj'!X99/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":4236.6558100644961},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y99,ROUND('Tier1 Before Block Adj'!Y99/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":3340.4401579354681},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z99,ROUND('Tier1 Before Block Adj'!Z99/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":8418.9955200000004},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA99,ROUND('Tier1 Before Block Adj'!AA99/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":6735.1964159999998},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB99,ROUND('Tier1 Before Block Adj'!AB99/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":3665.9684438709683},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC99,ROUND('Tier1 Before Block Adj'!AC99/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":2647.6438761290324},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD99,ROUND('Tier1 Before Block Adj'!AD99/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":14736.054601497906},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE99,ROUND('Tier1 Before Block Adj'!AE99/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":12932.422918502069},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF99,ROUND('Tier1 Before Block Adj'!AF99/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":14016.938167741933},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG99,ROUND('Tier1 Before Block Adj'!AG99/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":11051.816632258062},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH99,ROUND('Tier1 Before Block Adj'!AH99/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":18968.790967741923},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI99,ROUND('Tier1 Before Block Adj'!AI99/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":16313.160232258053},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ99,ROUND('Tier1 Before Block Adj'!AJ99/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":17826.67008},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK99,ROUND('Tier1 Before Block Adj'!AK99/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":13370.002560000001},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL99,ROUND('Tier1 Before Block Adj'!AL99/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":17166.867351601624},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM99,ROUND('Tier1 Before Block Adj'!AM99/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":12358.55496839839},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN99,ROUND('Tier1 Before Block Adj'!AN99/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":1072.9014399999999},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO99,ROUND('Tier1 Before Block Adj'!AO99/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":784.04336000000001},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP99,ROUND('Tier1 Before Block Adj'!AP99/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ99,ROUND('Tier1 Before Block Adj'!AQ99/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR99,ROUND('Tier1 Before Block Adj'!AR99/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS99,ROUND('Tier1 Before Block Adj'!AS99/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT99,ROUND('Tier1 Before Block Adj'!AT99/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":3945.5085212903232},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU99,ROUND('Tier1 Before Block Adj'!AU99/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":3110.8817187096779},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV99,ROUND('Tier1 Before Block Adj'!AV99/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":4049.3376929032274},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW99,ROUND('Tier1 Before Block Adj'!AW99/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":3192.7470270967751},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX99,ROUND('Tier1 Before Block Adj'!AX99/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":8046.7608},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY99,ROUND('Tier1 Before Block Adj'!AY99/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":6437.4086399999997},{"$f":"IF(Init!S100=0,1,0)","v":0},1]
[null,10352,"Skamania County PUD #1",{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D108,ROUND('Tier1 Before Block Adj'!D108/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":6566.8410000000003},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E108,ROUND('Tier1 Before Block Adj'!E108/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":3432.9250000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F108,ROUND('Tier1 Before Block Adj'!F108/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":7693.4269999999997},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G108,ROUND('Tier1 Before Block Adj'!G108/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":4804.9650000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H108,ROUND('Tier1 Before Block Adj'!H108/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":9307.9150000000009},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I108,ROUND('Tier1 Before Block Adj'!I108/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":6502.848},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J108,ROUND('Tier1 Before Block Adj'!J108/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":9413.2469999999994},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K108,ROUND('Tier1 Before Block Adj'!K108/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":5970.0280000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L108,ROUND('Tier1 Before Block Adj'!L108/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":8393.0349999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M108,ROUND('Tier1 Before Block Adj'!M108/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":4923.1970000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N108,ROUND('Tier1 Before Block Adj'!N108/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":7441.4449999999997},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O108,ROUND('Tier1 Before Block Adj'!O108/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":4645.2839999999997},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P108,ROUND('Tier1 Before Block Adj'!P108/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":6784.0050000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q108,ROUND('Tier1 Before Block Adj'!Q108/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":3814.748},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R108,ROUND('Tier1 Before Block Adj'!R108/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":5799.44},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S108,ROUND('Tier1 Before Block Adj'!S108/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":3682.056},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T108,ROUND('Tier1 Before Block Adj'!T108/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":5591.5630000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U108,ROUND('Tier1 Before Block Adj'!U108/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":2907.6979999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V108,ROUND('Tier1 Before Block Adj'!V108/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":5735.6570000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W108,ROUND('Tier1 Before Block Adj'!W108/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":3233.6239999999998},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X108,ROUND('Tier1 Before Block Adj'!X108/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":5904.8919999999998},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y108,ROUND('Tier1 Before Block Adj'!Y108/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":3300.4079999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z108,ROUND('Tier1 Before Block Adj'!Z108/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":5516.3010000000004},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA108,ROUND('Tier1 Before Block Adj'!AA108/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":3143.1469999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB108,ROUND('Tier1 Before Block Adj'!AB108/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":6566.8410000000003},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC108,ROUND('Tier1 Before Block Adj'!AC108/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":3432.9250000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD108,ROUND('Tier1 Before Block Adj'!AD108/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":7396.0709999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE108,ROUND('Tier1 Before Block Adj'!AE108/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":5102.3209999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF108,ROUND('Tier1 Before Block Adj'!AF108/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":9672.4480000000003},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG108,ROUND('Tier1 Before Block Adj'!AG108/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":6138.3149999999996},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH108,ROUND('Tier1 Before Block Adj'!AH108/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":9058.5689999999995},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI108,ROUND('Tier1 Before Block Adj'!AI108/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":6324.7060000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ108,ROUND('Tier1 Before Block Adj'!AJ108/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":8058.3540000000003},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK108,ROUND('Tier1 Before Block Adj'!AK108/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":4798.6989999999996},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL108,ROUND('Tier1 Before Block Adj'!AL108/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":7720.4920000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM108,ROUND('Tier1 Before Block Adj'!AM108/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":4366.2370000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN108,ROUND('Tier1 Before Block Adj'!AN108/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":6784.0050000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO108,ROUND('Tier1 Before Block Adj'!AO108/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":3814.748},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP108,ROUND('Tier1 Before Block Adj'!AP108/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":5799.44},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ108,ROUND('Tier1 Before Block Adj'!AQ108/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":3682.056},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR108,ROUND('Tier1 Before Block Adj'!AR108/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":5591.5630000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS108,ROUND('Tier1 Before Block Adj'!AS108/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":2907.6979999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT108,ROUND('Tier1 Before Block Adj'!AT108/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":5735.6570000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU108,ROUND('Tier1 Before Block Adj'!AU108/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":3233.6239999999998},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV108,ROUND('Tier1 Before Block Adj'!AV108/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":5904.8919999999998},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW108,ROUND('Tier1 Before Block Adj'!AW108/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":3300.4079999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX108,ROUND('Tier1 Before Block Adj'!AX108/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":5516.3010000000004},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY108,ROUND('Tier1 Before Block Adj'!AY108/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":3143.1469999999999},{"$f":"IF(Init!S109=0,1,0)","v":1},0]
[null,10379,"Steilacoom, Town of",{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D117,ROUND('Tier1 Before Block Adj'!D117/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":1988.2080000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E117,ROUND('Tier1 Before Block Adj'!E117/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1189.297},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F117,ROUND('Tier1 Before Block Adj'!F117/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":2442.241},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G117,ROUND('Tier1 Before Block Adj'!G117/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1680.9459999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H117,ROUND('Tier1 Before Block Adj'!H117/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":2789.895},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I117,ROUND('Tier1 Before Block Adj'!I117/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":1818.268},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J117,ROUND('Tier1 Before Block Adj'!J117/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":2783.4650000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K117,ROUND('Tier1 Before Block Adj'!K117/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":1914.7950000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L117,ROUND('Tier1 Before Block Adj'!L117/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":2525.8789999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M117,ROUND('Tier1 Before Block Adj'!M117/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":1618.11},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N117,ROUND('Tier1 Before Block Adj'!N117/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":2297.8220000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O117,ROUND('Tier1 Before Block Adj'!O117/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1438.6210000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P117,ROUND('Tier1 Before Block Adj'!P117/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":2028.6479999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q117,ROUND('Tier1 Before Block Adj'!Q117/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1281.2539999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R117,ROUND('Tier1 Before Block Adj'!R117/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":1619.9860000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S117,ROUND('Tier1 Before Block Adj'!S117/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1118.604},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T117,ROUND('Tier1 Before Block Adj'!T117/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":1511.3119999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U117,ROUND('Tier1 Before Block Adj'!U117/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":924.41},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V117,ROUND('Tier1 Before Block Adj'!V117/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":1524.981},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W117,ROUND('Tier1 Before Block Adj'!W117/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":1053.027},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X117,ROUND('Tier1 Before Block Adj'!X117/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":1597.713},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y117,ROUND('Tier1 Before Block Adj'!Y117/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":996.46},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z117,ROUND('Tier1 Before Block Adj'!Z117/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":1513.6189999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA117,ROUND('Tier1 Before Block Adj'!AA117/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":979.56399999999996},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB117,ROUND('Tier1 Before Block Adj'!AB117/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":1998.713},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC117,ROUND('Tier1 Before Block Adj'!AC117/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1195.58},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD117,ROUND('Tier1 Before Block Adj'!AD117/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":2452.1849999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE117,ROUND('Tier1 Before Block Adj'!AE117/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":1687.79},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF117,ROUND('Tier1 Before Block Adj'!AF117/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":2800.0590000000002},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG117,ROUND('Tier1 Before Block Adj'!AG117/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":1824.8910000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH117,ROUND('Tier1 Before Block Adj'!AH117/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":2793.4110000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI117,ROUND('Tier1 Before Block Adj'!AI117/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":1921.636},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ117,ROUND('Tier1 Before Block Adj'!AJ117/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":2459.98},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK117,ROUND('Tier1 Before Block Adj'!AK117/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1575.894},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL117,ROUND('Tier1 Before Block Adj'!AL117/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":2308.1460000000002},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM117,ROUND('Tier1 Before Block Adj'!AM117/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1445.085},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN117,ROUND('Tier1 Before Block Adj'!AN117/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":2038.9369999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO117,ROUND('Tier1 Before Block Adj'!AO117/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1287.752},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP117,ROUND('Tier1 Before Block Adj'!AP117/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":1629.42},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ117,ROUND('Tier1 Before Block Adj'!AQ117/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1125.1189999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR117,ROUND('Tier1 Before Block Adj'!AR117/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":1521.2080000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS117,ROUND('Tier1 Before Block Adj'!AS117/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":930.46299999999997},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT117,ROUND('Tier1 Before Block Adj'!AT117/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":1534.912},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU117,ROUND('Tier1 Before Block Adj'!AU117/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":1059.884},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV117,ROUND('Tier1 Before Block Adj'!AV117/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":1608.0519999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW117,ROUND('Tier1 Before Block Adj'!AW117/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":1002.909},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX117,ROUND('Tier1 Before Block Adj'!AX117/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":1523.3009999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY117,ROUND('Tier1 Before Block Adj'!AY117/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":985.83},{"$f":"IF(Init!S118=0,1,0)","v":1},0]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D126,ROUND('Tier1 Before Block Adj'!D126/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":2042.5139999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E126,ROUND('Tier1 Before Block Adj'!E126/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1163.4639999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F126,ROUND('Tier1 Before Block Adj'!F126/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":2678.7089999999998},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G126,ROUND('Tier1 Before Block Adj'!G126/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1834.3230000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H126,ROUND('Tier1 Before Block Adj'!H126/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":3060.8290000000002},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I126,ROUND('Tier1 Before Block Adj'!I126/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2243.2959999999998},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J126,ROUND('Tier1 Before Block Adj'!J126/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":3040.02},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K126,ROUND('Tier1 Before Block Adj'!K126/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2065.636},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L126,ROUND('Tier1 Before Block Adj'!L126/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":2694.0030000000002},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M126,ROUND('Tier1 Before Block Adj'!M126/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":1716.662},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N126,ROUND('Tier1 Before Block Adj'!N126/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":2436.8820000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O126,ROUND('Tier1 Before Block Adj'!O126/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1660.261},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P126,ROUND('Tier1 Before Block Adj'!P126/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":2174.6480000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q126,ROUND('Tier1 Before Block Adj'!Q126/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1348.94},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R126,ROUND('Tier1 Before Block Adj'!R126/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":1655.4929999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S126,ROUND('Tier1 Before Block Adj'!S126/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1188.5440000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T126,ROUND('Tier1 Before Block Adj'!T126/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":1620.8779999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U126,ROUND('Tier1 Before Block Adj'!U126/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":945.53599999999994},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V126,ROUND('Tier1 Before Block Adj'!V126/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":1541.3889999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W126,ROUND('Tier1 Before Block Adj'!W126/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":952.89499999999998},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X126,ROUND('Tier1 Before Block Adj'!X126/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":1549.886},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y126,ROUND('Tier1 Before Block Adj'!Y126/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":941.81},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z126,ROUND('Tier1 Before Block Adj'!Z126/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":1661.9670000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA126,ROUND('Tier1 Before Block Adj'!AA126/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":1041.095},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB126,ROUND('Tier1 Before Block Adj'!AB126/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2042.5139999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC126,ROUND('Tier1 Before Block Adj'!AC126/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1163.4639999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD126,ROUND('Tier1 Before Block Adj'!AD126/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":2563.7449999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE126,ROUND('Tier1 Before Block Adj'!AE126/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":1949.287},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF126,ROUND('Tier1 Before Block Adj'!AF126/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":3191.768},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG126,ROUND('Tier1 Before Block Adj'!AG126/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2112.357},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH126,ROUND('Tier1 Before Block Adj'!AH126/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":2913.9810000000002},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI126,ROUND('Tier1 Before Block Adj'!AI126/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":2191.6759999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ126,ROUND('Tier1 Before Block Adj'!AJ126/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":2585.9639999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK126,ROUND('Tier1 Before Block Adj'!AK126/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1672.61},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL126,ROUND('Tier1 Before Block Adj'!AL126/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":2538.1610000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM126,ROUND('Tier1 Before Block Adj'!AM126/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1558.982},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN126,ROUND('Tier1 Before Block Adj'!AN126/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":2174.6480000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO126,ROUND('Tier1 Before Block Adj'!AO126/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1348.94},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP126,ROUND('Tier1 Before Block Adj'!AP126/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":1655.4929999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ126,ROUND('Tier1 Before Block Adj'!AQ126/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1188.5440000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR126,ROUND('Tier1 Before Block Adj'!AR126/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":1620.8779999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS126,ROUND('Tier1 Before Block Adj'!AS126/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":945.53599999999994},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT126,ROUND('Tier1 Before Block Adj'!AT126/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":1541.3889999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU126,ROUND('Tier1 Before Block Adj'!AU126/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":952.89499999999998},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV126,ROUND('Tier1 Before Block Adj'!AV126/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":1549.886},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW126,ROUND('Tier1 Before Block Adj'!AW126/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":941.81},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX126,ROUND('Tier1 Before Block Adj'!AX126/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":1661.9670000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY126,ROUND('Tier1 Before Block Adj'!AY126/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":1041.095},{"$f":"IF(Init!S127=0,1,0)","v":1},0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D135,ROUND('Tier1 Before Block Adj'!D135/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":5218.732},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E135,ROUND('Tier1 Before Block Adj'!E135/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":3752.4369999999994},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F135,ROUND('Tier1 Before Block Adj'!F135/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":4832.3320000000003},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G135,ROUND('Tier1 Before Block Adj'!G135/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":3792.4319999999993},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H135,ROUND('Tier1 Before Block Adj'!H135/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":5151.9740000000002},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I135,ROUND('Tier1 Before Block Adj'!I135/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":3806.8219999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J135,ROUND('Tier1 Before Block Adj'!J135/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":5053.7690000000002},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K135,ROUND('Tier1 Before Block Adj'!K135/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":4026.4009999999994},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L135,ROUND('Tier1 Before Block Adj'!L135/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":4839.8019999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M135,ROUND('Tier1 Before Block Adj'!M135/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":3527.4270000000006},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N135,ROUND('Tier1 Before Block Adj'!N135/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":5717.5619999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O135,ROUND('Tier1 Before Block Adj'!O135/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":3953.9570000000003},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P135,ROUND('Tier1 Before Block Adj'!P135/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":5591.19},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q135,ROUND('Tier1 Before Block Adj'!Q135/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4044.2519999999995},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R135,ROUND('Tier1 Before Block Adj'!R135/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":5771.5050000000001},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S135,ROUND('Tier1 Before Block Adj'!S135/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":4426.0869999999995},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T135,ROUND('Tier1 Before Block Adj'!T135/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":5967.6909999999998},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U135,ROUND('Tier1 Before Block Adj'!U135/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":4197.1909999999998},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V135,ROUND('Tier1 Before Block Adj'!V135/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":7232.3090000000002},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W135,ROUND('Tier1 Before Block Adj'!W135/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":5703.8619999999992},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X135,ROUND('Tier1 Before Block Adj'!X135/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":8134.86},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y135,ROUND('Tier1 Before Block Adj'!Y135/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":5642.16},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z135,ROUND('Tier1 Before Block Adj'!Z135/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":7159.5079999999998},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA135,ROUND('Tier1 Before Block Adj'!AA135/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":5566.9889999999996},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB135,ROUND('Tier1 Before Block Adj'!AB135/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":7191.197000000001},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC135,ROUND('Tier1 Before Block Adj'!AC135/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":5246.1179999999995},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD135,ROUND('Tier1 Before Block Adj'!AD135/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":6798.92},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE135,ROUND('Tier1 Before Block Adj'!AE135/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":5184.8379999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF135,ROUND('Tier1 Before Block Adj'!AF135/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":7036.4780000000001},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG135,ROUND('Tier1 Before Block Adj'!AG135/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":5483.1019999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH135,ROUND('Tier1 Before Block Adj'!AH135/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":7045.0219999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI135,ROUND('Tier1 Before Block Adj'!AI135/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":5548.3150000000005},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ135,ROUND('Tier1 Before Block Adj'!AJ135/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":6525.0280000000002},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK135,ROUND('Tier1 Before Block Adj'!AK135/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":4726.8610000000008},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL135,ROUND('Tier1 Before Block Adj'!AL135/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":7183.5369999999994},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM135,ROUND('Tier1 Before Block Adj'!AM135/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5114.3380000000006},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN135,ROUND('Tier1 Before Block Adj'!AN135/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":6885.1930000000002},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO135,ROUND('Tier1 Before Block Adj'!AO135/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":5064.9060000000009},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP135,ROUND('Tier1 Before Block Adj'!AP135/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":7114.9710000000005},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ135,ROUND('Tier1 Before Block Adj'!AQ135/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":5474.4319999999998},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR135,ROUND('Tier1 Before Block Adj'!AR135/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":7312.4540000000006},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS135,ROUND('Tier1 Before Block Adj'!AS135/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":5167.0859999999993},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT135,ROUND('Tier1 Before Block Adj'!AT135/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":7606.7740000000003},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU135,ROUND('Tier1 Before Block Adj'!AU135/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":6007.0309999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV135,ROUND('Tier1 Before Block Adj'!AV135/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":8182.2709999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW135,ROUND('Tier1 Before Block Adj'!AW135/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5673.0199999999995},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX135,ROUND('Tier1 Before Block Adj'!AX135/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":7202.4990000000007},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY135,ROUND('Tier1 Before Block Adj'!AY135/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":5599.7420000000002},{"$f":"IF(Init!S136=0,1,0)","v":1},0]
[null,11680,"Weiser, City of",{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D136,ROUND('Tier1 Before Block Adj'!D136/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":2688.7750000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E136,ROUND('Tier1 Before Block Adj'!E136/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1441.5229999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F136,ROUND('Tier1 Before Block Adj'!F136/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":2972.223},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G136,ROUND('Tier1 Before Block Adj'!G136/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1885.646},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H136,ROUND('Tier1 Before Block Adj'!H136/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":3445.0459999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I136,ROUND('Tier1 Before Block Adj'!I136/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2399.71},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J136,ROUND('Tier1 Before Block Adj'!J136/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":3388.7420000000002},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K136,ROUND('Tier1 Before Block Adj'!K136/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2180.6590000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L136,ROUND('Tier1 Before Block Adj'!L136/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":3035.46},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M136,ROUND('Tier1 Before Block Adj'!M136/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":1804.107},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N136,ROUND('Tier1 Before Block Adj'!N136/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":2724.2829999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O136,ROUND('Tier1 Before Block Adj'!O136/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1683.289},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P136,ROUND('Tier1 Before Block Adj'!P136/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":2526.1959999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q136,ROUND('Tier1 Before Block Adj'!Q136/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1400.472},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R136,ROUND('Tier1 Before Block Adj'!R136/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":2385.4229999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S136,ROUND('Tier1 Before Block Adj'!S136/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1506.7280000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T136,ROUND('Tier1 Before Block Adj'!T136/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":2621.0630000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U136,ROUND('Tier1 Before Block Adj'!U136/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":1358.557},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V136,ROUND('Tier1 Before Block Adj'!V136/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":3285.8229999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W136,ROUND('Tier1 Before Block Adj'!W136/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":1809.0229999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X136,ROUND('Tier1 Before Block Adj'!X136/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":3180.7869999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y136,ROUND('Tier1 Before Block Adj'!Y136/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":1739.0719999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z136,ROUND('Tier1 Before Block Adj'!Z136/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":2544.442},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA136,ROUND('Tier1 Before Block Adj'!AA136/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":1430.0450000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB136,ROUND('Tier1 Before Block Adj'!AB136/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2696.8319999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC136,ROUND('Tier1 Before Block Adj'!AC136/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1445.8430000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD136,ROUND('Tier1 Before Block Adj'!AD136/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":2868.326},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE136,ROUND('Tier1 Before Block Adj'!AE136/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":2001.9190000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF136,ROUND('Tier1 Before Block Adj'!AF136/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":3582.2530000000002},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG136,ROUND('Tier1 Before Block Adj'!AG136/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2274.8789999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH136,ROUND('Tier1 Before Block Adj'!AH136/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":3272.4679999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI136,ROUND('Tier1 Before Block Adj'!AI136/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":2309.31},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ136,ROUND('Tier1 Before Block Adj'!AJ136/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":2929.2379999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK136,ROUND('Tier1 Before Block Adj'!AK136/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1766.3309999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL136,ROUND('Tier1 Before Block Adj'!AL136/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":2830.1},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM136,ROUND('Tier1 Before Block Adj'!AM136/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1589.8489999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN136,ROUND('Tier1 Before Block Adj'!AN136/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":2534.1579999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO136,ROUND('Tier1 Before Block Adj'!AO136/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1404.886},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP136,ROUND('Tier1 Before Block Adj'!AP136/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":2393.0079999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ136,ROUND('Tier1 Before Block Adj'!AQ136/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1511.519},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR136,ROUND('Tier1 Before Block Adj'!AR136/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":2629.2150000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS136,ROUND('Tier1 Before Block Adj'!AS136/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":1362.7819999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT136,ROUND('Tier1 Before Block Adj'!AT136/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":3293.8049999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU136,ROUND('Tier1 Before Block Adj'!AU136/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":1813.4179999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV136,ROUND('Tier1 Before Block Adj'!AV136/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":3188.788},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW136,ROUND('Tier1 Before Block Adj'!AW136/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":1743.4469999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX136,ROUND('Tier1 Before Block Adj'!AX136/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":2552.3649999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY136,ROUND('Tier1 Before Block Adj'!AY136/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":1434.498},{"$f":"IF(Init!S137=0,1,0)","v":1},0]
[null,12026,"Jefferson County PUD #1",{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D137,ROUND('Tier1 Before Block Adj'!D137/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":18985.888999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E137,ROUND('Tier1 Before Block Adj'!E137/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":11213.486000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F137,ROUND('Tier1 Before Block Adj'!F137/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":23145.407999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G137,ROUND('Tier1 Before Block Adj'!G137/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":15388.373},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H137,ROUND('Tier1 Before Block Adj'!H137/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":26568.27},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I137,ROUND('Tier1 Before Block Adj'!I137/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":18721.77},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J137,ROUND('Tier1 Before Block Adj'!J137/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":27894.17},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K137,ROUND('Tier1 Before Block Adj'!K137/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":18505.048999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L137,ROUND('Tier1 Before Block Adj'!L137/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":25490.9},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M137,ROUND('Tier1 Before Block Adj'!M137/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":16016.623},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N137,ROUND('Tier1 Before Block Adj'!N137/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":22827.346000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O137,ROUND('Tier1 Before Block Adj'!O137/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":15350.486000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P137,ROUND('Tier1 Before Block Adj'!P137/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":19220.789000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q137,ROUND('Tier1 Before Block Adj'!Q137/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":12021.967000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R137,ROUND('Tier1 Before Block Adj'!R137/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":15523.153},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S137,ROUND('Tier1 Before Block Adj'!S137/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":11052.829},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T137,ROUND('Tier1 Before Block Adj'!T137/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":15639.874},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U137,ROUND('Tier1 Before Block Adj'!U137/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":9122.5049999999992},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V137,ROUND('Tier1 Before Block Adj'!V137/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":14915.643},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W137,ROUND('Tier1 Before Block Adj'!W137/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":9062.7950000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X137,ROUND('Tier1 Before Block Adj'!X137/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":14973.994000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y137,ROUND('Tier1 Before Block Adj'!Y137/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":9081.07},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z137,ROUND('Tier1 Before Block Adj'!Z137/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":15140.477000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA137,ROUND('Tier1 Before Block Adj'!AA137/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":9643.7639999999992},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB137,ROUND('Tier1 Before Block Adj'!AB137/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":19045.111000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC137,ROUND('Tier1 Before Block Adj'!AC137/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":11248.465},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD137,ROUND('Tier1 Before Block Adj'!AD137/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":22379.465},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE137,ROUND('Tier1 Before Block Adj'!AE137/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":16246.387000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF137,ROUND('Tier1 Before Block Adj'!AF137/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":27560.607},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG137,ROUND('Tier1 Before Block Adj'!AG137/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":17826.881000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH137,ROUND('Tier1 Before Block Adj'!AH137/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":26992.407999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI137,ROUND('Tier1 Before Block Adj'!AI137/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":19500.263999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ137,ROUND('Tier1 Before Block Adj'!AJ137/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":24755.881000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK137,ROUND('Tier1 Before Block Adj'!AK137/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":15762.380999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL137,ROUND('Tier1 Before Block Adj'!AL137/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":23672.525000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM137,ROUND('Tier1 Before Block Adj'!AM137/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":14598.263999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN137,ROUND('Tier1 Before Block Adj'!AN137/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":19273.268},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO137,ROUND('Tier1 Before Block Adj'!AO137/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":12054.789000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP137,ROUND('Tier1 Before Block Adj'!AP137/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":15575.549000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ137,ROUND('Tier1 Before Block Adj'!AQ137/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":11090.135},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR137,ROUND('Tier1 Before Block Adj'!AR137/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":15698.126},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS137,ROUND('Tier1 Before Block Adj'!AS137/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":9156.4830000000002},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT137,ROUND('Tier1 Before Block Adj'!AT137/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":14974.01},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU137,ROUND('Tier1 Before Block Adj'!AU137/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":9098.26},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV137,ROUND('Tier1 Before Block Adj'!AV137/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":15032.25},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW137,ROUND('Tier1 Before Block Adj'!AW137/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":9116.402},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX137,ROUND('Tier1 Before Block Adj'!AX137/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":15199.178},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY137,ROUND('Tier1 Before Block Adj'!AY137/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":9681.1540000000005},{"$f":"IF(Init!S138=0,1,0)","v":1},0]
[null,10298,"PNGC Aggregate",{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!D138,ROUND('Tier1 Before Block Adj'!D138/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":200569.51700000005},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!E138,ROUND('Tier1 Before Block Adj'!E138/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":117982.12300000002},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!F138,ROUND('Tier1 Before Block Adj'!F138/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":228734.13200000004},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!G138,ROUND('Tier1 Before Block Adj'!G138/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":150788.50099999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!H138,ROUND('Tier1 Before Block Adj'!H138/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":267801.71600000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!I138,ROUND('Tier1 Before Block Adj'!I138/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":182647.147},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!J138,ROUND('Tier1 Before Block Adj'!J138/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":257938.69600000003},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!K138,ROUND('Tier1 Before Block Adj'!K138/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":173750.67800000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!L138,ROUND('Tier1 Before Block Adj'!L138/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":234385.96600000004},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!M138,ROUND('Tier1 Before Block Adj'!M138/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":150861.91500000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!N138,ROUND('Tier1 Before Block Adj'!N138/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":217421.56100000002},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!O138,ROUND('Tier1 Before Block Adj'!O138/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":137614.03200000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!P138,ROUND('Tier1 Before Block Adj'!P138/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":212943.897},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q138,ROUND('Tier1 Before Block Adj'!Q138/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":131615.28200000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!R138,ROUND('Tier1 Before Block Adj'!R138/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":215452.15000000002},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!S138,ROUND('Tier1 Before Block Adj'!S138/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":150389.285},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!T138,ROUND('Tier1 Before Block Adj'!T138/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":249787.74600000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!U138,ROUND('Tier1 Before Block Adj'!U138/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":155098.85100000002},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!V138,ROUND('Tier1 Before Block Adj'!V138/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":264462.13500000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!W138,ROUND('Tier1 Before Block Adj'!W138/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":179855.11300000004},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!X138,ROUND('Tier1 Before Block Adj'!X138/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":257776.68900000004},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y138,ROUND('Tier1 Before Block Adj'!Y138/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":161720.75599999996},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z138,ROUND('Tier1 Before Block Adj'!Z138/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":212016.36900000006},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA138,ROUND('Tier1 Before Block Adj'!AA138/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":136193.568},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB138,ROUND('Tier1 Before Block Adj'!AB138/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":202963.44899999996},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC138,ROUND('Tier1 Before Block Adj'!AC138/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":117499.033},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD138,ROUND('Tier1 Before Block Adj'!AD138/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":228355.67499999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE138,ROUND('Tier1 Before Block Adj'!AE138/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":153090.40800000005},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF138,ROUND('Tier1 Before Block Adj'!AF138/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":271156.31900000002},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG138,ROUND('Tier1 Before Block Adj'!AG138/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":181092.57},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH138,ROUND('Tier1 Before Block Adj'!AH138/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":257184.00899999996},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI138,ROUND('Tier1 Before Block Adj'!AI138/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":176306.48599999998},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ138,ROUND('Tier1 Before Block Adj'!AJ138/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":229501.51299999998},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK138,ROUND('Tier1 Before Block Adj'!AK138/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":147485.37300000002},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL138,ROUND('Tier1 Before Block Adj'!AL138/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":220071.55200000003},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM138,ROUND('Tier1 Before Block Adj'!AM138/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":135720.07599999997},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN138,ROUND('Tier1 Before Block Adj'!AN138/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":213998.12699999998},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO138,ROUND('Tier1 Before Block Adj'!AO138/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":130876.00400000002},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP138,ROUND('Tier1 Before Block Adj'!AP138/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":215010.897},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ138,ROUND('Tier1 Before Block Adj'!AQ138/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":150501.644},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR138,ROUND('Tier1 Before Block Adj'!AR138/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":250205.86000000002},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS138,ROUND('Tier1 Before Block Adj'!AS138/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":153954.52299999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT138,ROUND('Tier1 Before Block Adj'!AT138/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":264018.78000000003},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU138,ROUND('Tier1 Before Block Adj'!AU138/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":179463.14300000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV138,ROUND('Tier1 Before Block Adj'!AV138/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":258232.59900000005},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW138,ROUND('Tier1 Before Block Adj'!AW138/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":160428.90400000004},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX138,ROUND('Tier1 Before Block Adj'!AX138/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":211927.35800000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$AD$4,Init!$Q$4:$FC$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY138,ROUND('Tier1 Before Block Adj'!AY138/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":135554.39999999997},{"$f":"IF(Init!S139=0,1,0)","v":1},0]

{"sheet":"SliceResource","index":34,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Slice Resource Firm Energy (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+TOCA!$AI4*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+TOCA!$AI5*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+TOCA!$AI6*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":41074.231365529602},{"$f":"+TOCA!$AI6*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":22012.169316793599},{"$f":"+TOCA!$AI6*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":50074.634895520001},{"$f":"+TOCA!$AI6*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":30118.3172934088},{"$f":"+TOCA!$AI6*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":49028.641188320005},{"$f":"+TOCA!$AI6*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":30138.712392403202},{"$f":"+TOCA!$AI6*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":41410.792432524802},{"$f":"+TOCA!$AI6*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":24605.487701798404},{"$f":"+TOCA!$AI6*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":37723.069651520003},{"$f":"+TOCA!$AI6*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":21942.909557388804},{"$f":"+TOCA!$AI6*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":42192.572391724803},{"$f":"+TOCA!$AI6*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":24286.608327685601},{"$f":"+TOCA!$AI6*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":35967.414697324799},{"$f":"+TOCA!$AI6*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":20956.735976691201},{"$f":"+TOCA!$AI6*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":46385.286259520006},{"$f":"+TOCA!$AI6*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":26556.211987603201},{"$f":"+TOCA!$AI6*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":61518.094738124804},{"$f":"+TOCA!$AI6*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":33268.850407891201},{"$f":"+TOCA!$AI6*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":50976.246616524804},{"$f":"+TOCA!$AI6*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":22142.821325798403},{"$f":"+TOCA!$AI6*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":48903.355365324802},{"$f":"+TOCA!$AI6*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":22363.890876998401},{"$f":"+TOCA!$AI6*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":41013.163477120004},{"$f":"+TOCA!$AI6*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":22943.682784096},{"$f":"+TOCA!$AI6*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":41248.983145529601},{"$f":"+TOCA!$AI6*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":21987.026947193601},{"$f":"+TOCA!$AI6*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":50532.256882515198},{"$f":"+TOCA!$AI6*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":29743.659654413601},{"$f":"+TOCA!$AI6*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":49419.375826924799},{"$f":"+TOCA!$AI6*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":29944.260594598403},{"$f":"+TOCA!$AI6*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":41637.837824320006},{"$f":"+TOCA!$AI6*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":24491.117880403199},{"$f":"+TOCA!$AI6*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":36265.015432915199},{"$f":"+TOCA!$AI6*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":21472.727110086402},{"$f":"+TOCA!$AI6*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":42470.5630639296},{"$f":"+TOCA!$AI6*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":24205.666531480801},{"$f":"+TOCA!$AI6*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":32253.0741629248},{"$f":"+TOCA!$AI6*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":19238.0539302912},{"$f":"+TOCA!$AI6*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":48496.027857120003},{"$f":"+TOCA!$AI6*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":24776.6438220032},{"$f":"+TOCA!$AI6*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":59559.465844524806},{"$f":"+TOCA!$AI6*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":32212.925601491203},{"$f":"+TOCA!$AI6*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":49711.235238124798},{"$f":"+TOCA!$AI6*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":23438.132132198403},{"$f":"+TOCA!$AI6*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":48704.924890124799},{"$f":"+TOCA!$AI6*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":22464.159412998401},{"$f":"+TOCA!$AI6*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":40881.077121920003},{"$f":"+TOCA!$AI6*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":23039.601334496001}]
[null,10025,"Benton REA",{"$f":"+TOCA!$AI7*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+TOCA!$AI8*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+TOCA!$AI9*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"+TOCA!$AI10*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+TOCA!$AI11*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+TOCA!$AI12*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+TOCA!$AI13*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+TOCA!$AI14*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+TOCA!$AI15*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+TOCA!$AI17*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+TOCA!$AI26*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+TOCA!$AI35*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+TOCA!$AI44*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+TOCA!$AI53*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+TOCA!$AI62*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+TOCA!$AI71*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+TOCA!$AI72*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16482.599730598398},{"$f":"+TOCA!$AI72*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":8833.2213163544002},{"$f":"+TOCA!$AI72*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":20094.35444558},{"$f":"+TOCA!$AI72*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12086.1219310127},{"$f":"+TOCA!$AI72*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":19674.60963178},{"$f":"+TOCA!$AI72*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12094.3062412728},{"$f":"+TOCA!$AI72*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16617.657677339201},{"$f":"+TOCA!$AI72*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9873.8890901136001},{"$f":"+TOCA!$AI72*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":15137.81845708},{"$f":"+TOCA!$AI72*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":8805.4281999952},{"$f":"+TOCA!$AI72*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16931.376661639199},{"$f":"+TOCA!$AI72*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9745.9265960848988},{"$f":"+TOCA!$AI72*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":14433.2950390392},{"$f":"+TOCA!$AI72*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":8409.6884903247992},{"$f":"+TOCA!$AI72*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":18613.862789080002},{"$f":"+TOCA!$AI72*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":10656.691507072799},{"$f":"+TOCA!$AI72*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":24686.478554739198},{"$f":"+TOCA!$AI72*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":13350.393337624801},{"$f":"+TOCA!$AI72*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":20456.160488339199},{"$f":"+TOCA!$AI72*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":8885.6504111136001},{"$f":"+TOCA!$AI72*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":19624.333923539198},{"$f":"+TOCA!$AI72*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":8974.3629884136008},{"$f":"+TOCA!$AI72*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16458.09391448},{"$f":"+TOCA!$AI72*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9207.0265736839992},{"$f":"+TOCA!$AI72*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16552.725538098399},{"$f":"+TOCA!$AI72*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":8823.1319829543991},{"$f":"+TOCA!$AI72*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":20277.992697320798},{"$f":"+TOCA!$AI72*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":11935.776283771898},{"$f":"+TOCA!$AI72*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":19831.406787439199},{"$f":"+TOCA!$AI72*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12016.2750513136},{"$f":"+TOCA!$AI72*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16708.76828828},{"$f":"+TOCA!$AI72*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9827.9938432727995},{"$f":"+TOCA!$AI72*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":14552.718668920799},{"$f":"+TOCA!$AI72*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":8616.7495851656004},{"$f":"+TOCA!$AI72*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":17042.9310066984},{"$f":"+TOCA!$AI72*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9713.4456175257001},{"$f":"+TOCA!$AI72*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12942.7744314392},{"$f":"+TOCA!$AI72*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":7720.0018597247999},{"$f":"+TOCA!$AI72*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":19460.878246979999},{"$f":"+TOCA!$AI72*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9942.5720021727993},{"$f":"+TOCA!$AI72*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":23900.5041128392},{"$f":"+TOCA!$AI72*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12926.663292024799},{"$f":"+TOCA!$AI72*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":19948.526492239198},{"$f":"+TOCA!$AI72*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9405.4432067136004},{"$f":"+TOCA!$AI72*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":19544.706137739198},{"$f":"+TOCA!$AI72*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9014.5995574135995},{"$f":"+TOCA!$AI72*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16405.089233679999},{"$f":"+TOCA!$AI72*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9245.5175452839994}]
[null,10242,"Lost River Elec Coop",{"$f":"+TOCA!$AI81*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+TOCA!$AI90*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+TOCA!$AI99*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+TOCA!$AI108*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+TOCA!$AI117*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+TOCA!$AI126*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+TOCA!$AI135*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+TOCA!$AI136*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+TOCA!$AI137*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+TOCA!$AI138*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]

{"sheet":"LoadShp","index":35,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Load Shaping Charges Billing Determinant (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"(Tier1!D4-SystemShape!D4)*TOCA!$D4","v":6.2193389688000309},{"$f":"(Tier1!E4-SystemShape!E4)*TOCA!$D4","v":29.670310060800006},{"$f":"(Tier1!F4-SystemShape!F4)*TOCA!$D4","v":44.445753332800052},{"$f":"(Tier1!G4-SystemShape!G4)*TOCA!$D4","v":71.169713968600007},{"$f":"(Tier1!H4-SystemShape!H4)*TOCA!$D4","v":70.066453587199987},{"$f":"(Tier1!I4-SystemShape!I4)*TOCA!$D4","v":107.3014912424},{"$f":"(Tier1!J4-SystemShape!J4)*TOCA!$D4","v":130.2020559872},{"$f":"(Tier1!K4-SystemShape!K4)*TOCA!$D4","v":125.01416404239998},{"$f":"(Tier1!L4-SystemShape!L4)*TOCA!$D4","v":125.52678260240003},{"$f":"(Tier1!M4-SystemShape!M4)*TOCA!$D4","v":110.44047707760002},{"$f":"(Tier1!N4-SystemShape!N4)*TOCA!$D4","v":61.128438641600013},{"$f":"(Tier1!O4-SystemShape!O4)*TOCA!$D4","v":88.969883834600012},{"$f":"(Tier1!P4-SystemShape!P4)*TOCA!$D4","v":82.615540814400049},{"$f":"(Tier1!Q4-SystemShape!Q4)*TOCA!$D4","v":76.74540483360002},{"$f":"(Tier1!R4-SystemShape!R4)*TOCA!$D4","v":-75.65494154000001},{"$f":"(Tier1!S4-SystemShape!S4)*TOCA!$D4","v":11.448559869600018},{"$f":"(Tier1!T4-SystemShape!T4)*TOCA!$D4","v":-153.9540780856},{"$f":"(Tier1!U4-SystemShape!U4)*TOCA!$D4","v":-61.173331566400009},{"$f":"(Tier1!V4-SystemShape!V4)*TOCA!$D4","v":-105.52224508559999},{"$f":"(Tier1!W4-SystemShape!W4)*TOCA!$D4","v":-8.6876594847999939},{"$f":"(Tier1!X4-SystemShape!X4)*TOCA!$D4","v":-95.698836385600003},{"$f":"(Tier1!Y4-SystemShape!Y4)*TOCA!$D4","v":-7.0796114847999974},{"$f":"(Tier1!Z4-SystemShape!Z4)*TOCA!$D4","v":-46.340045439999983},{"$f":"(Tier1!AA4-SystemShape!AA4)*TOCA!$D4","v":1.3701016880000054},{"$f":"(Tier1!AB4-SystemShape!AB4)*TOCA!$D4","v":8.1345258912000133},{"$f":"(Tier1!AC4-SystemShape!AC4)*TOCA!$D4","v":30.971659699199989},{"$f":"(Tier1!AD4-SystemShape!AD4)*TOCA!$D4","v":29.955279827200002},{"$f":"(Tier1!AE4-SystemShape!AE4)*TOCA!$D4","v":88.497100826399986},{"$f":"(Tier1!AF4-SystemShape!AF4)*TOCA!$D4","v":88.763762252800007},{"$f":"(Tier1!AG4-SystemShape!AG4)*TOCA!$D4","v":91.595262537600007},{"$f":"(Tier1!AH4-SystemShape!AH4)*TOCA!$D4","v":114.80593985279998},{"$f":"(Tier1!AI4-SystemShape!AI4)*TOCA!$D4","v":143.5842497376},{"$f":"(Tier1!AJ4-SystemShape!AJ4)*TOCA!$D4","v":122.61529727679996},{"$f":"(Tier1!AK4-SystemShape!AK4)*TOCA!$D4","v":110.71929019199999},{"$f":"(Tier1!AL4-SystemShape!AL4)*TOCA!$D4","v":77.307519878400001},{"$f":"(Tier1!AM4-SystemShape!AM4)*TOCA!$D4","v":75.957387410400003},{"$f":"(Tier1!AN4-SystemShape!AN4)*TOCA!$D4","v":84.493823865599978},{"$f":"(Tier1!AO4-SystemShape!AO4)*TOCA!$D4","v":78.094566086400008},{"$f":"(Tier1!AP4-SystemShape!AP4)*TOCA!$D4","v":-74.064558960000028},{"$f":"(Tier1!AQ4-SystemShape!AQ4)*TOCA!$D4","v":12.929297750399996},{"$f":"(Tier1!AR4-SystemShape!AR4)*TOCA!$D4","v":-152.42119973440001},{"$f":"(Tier1!AS4-SystemShape!AS4)*TOCA!$D4","v":-60.060027513600005},{"$f":"(Tier1!AT4-SystemShape!AT4)*TOCA!$D4","v":-103.77430773439997},{"$f":"(Tier1!AU4-SystemShape!AU4)*TOCA!$D4","v":-7.3548730752000182},{"$f":"(Tier1!AV4-SystemShape!AV4)*TOCA!$D4","v":-93.923388934400009},{"$f":"(Tier1!AW4-SystemShape!AW4)*TOCA!$D4","v":-5.756321075200006},{"$f":"(Tier1!AX4-SystemShape!AX4)*TOCA!$D4","v":-44.592722560000027},{"$f":"(Tier1!AY4-SystemShape!AY4)*TOCA!$D4","v":2.6979469120000203}]
[null,10015,"Asotin County PUD #1",{"$f":"(Tier1!D5-SystemShape!D5)*TOCA!$D5","v":-65.7792029668},{"$f":"(Tier1!E5-SystemShape!E5)*TOCA!$D5","v":14.138778371200004},{"$f":"(Tier1!F5-SystemShape!F5)*TOCA!$D5","v":-212.20650652080002},{"$f":"(Tier1!G5-SystemShape!G5)*TOCA!$D5","v":-107.19212916210002},{"$f":"(Tier1!H5-SystemShape!H5)*TOCA!$D5","v":-201.27483609920006},{"$f":"(Tier1!I5-SystemShape!I5)*TOCA!$D5","v":-105.23823979640002},{"$f":"(Tier1!J5-SystemShape!J5)*TOCA!$D5","v":-139.43959249920005},{"$f":"(Tier1!K5-SystemShape!K5)*TOCA!$D5","v":-78.760750596400015},{"$f":"(Tier1!L5-SystemShape!L5)*TOCA!$D5","v":-132.87742675640001},{"$f":"(Tier1!M5-SystemShape!M5)*TOCA!$D5","v":-76.178095723600009},{"$f":"(Tier1!N5-SystemShape!N5)*TOCA!$D5","v":-138.98055847759997},{"$f":"(Tier1!O5-SystemShape!O5)*TOCA!$D5","v":-78.610300013100016},{"$f":"(Tier1!P5-SystemShape!P5)*TOCA!$D5","v":-19.688722738400003},{"$f":"(Tier1!Q5-SystemShape!Q5)*TOCA!$D5","v":-4.6086119896000071},{"$f":"(Tier1!R5-SystemShape!R5)*TOCA!$D5","v":27.551136189999966},{"$f":"(Tier1!S5-SystemShape!S5)*TOCA!$D5","v":145.8242106644},{"$f":"(Tier1!T5-SystemShape!T5)*TOCA!$D5","v":43.21817141159994},{"$f":"(Tier1!U5-SystemShape!U5)*TOCA!$D5","v":163.15179341039996},{"$f":"(Tier1!V5-SystemShape!V5)*TOCA!$D5","v":260.6705959116},{"$f":"(Tier1!W5-SystemShape!W5)*TOCA!$D5","v":359.83688909279999},{"$f":"(Tier1!X5-SystemShape!X5)*TOCA!$D5","v":231.41144146159991},{"$f":"(Tier1!Y5-SystemShape!Y5)*TOCA!$D5","v":308.20776109279996},{"$f":"(Tier1!Z5-SystemShape!Z5)*TOCA!$D5","v":57.458427839999956},{"$f":"(Tier1!AA5-SystemShape!AA5)*TOCA!$D5","v":190.33523833200002},{"$f":"(Tier1!AB5-SystemShape!AB5)*TOCA!$D5","v":-64.602202966800007},{"$f":"(Tier1!AC5-SystemShape!AC5)*TOCA!$D5","v":15.092778371199984},{"$f":"(Tier1!AD5-SystemShape!AD5)*TOCA!$D5","v":-211.64750652080005},{"$f":"(Tier1!AE5-SystemShape!AE5)*TOCA!$D5","v":-106.73512916210002},{"$f":"(Tier1!AF5-SystemShape!AF5)*TOCA!$D5","v":-200.69483609920007},{"$f":"(Tier1!AG5-SystemShape!AG5)*TOCA!$D5","v":-104.77123979640002},{"$f":"(Tier1!AH5-SystemShape!AH5)*TOCA!$D5","v":-138.62159249920003},{"$f":"(Tier1!AI5-SystemShape!AI5)*TOCA!$D5","v":-78.248750596400015},{"$f":"(Tier1!AJ5-SystemShape!AJ5)*TOCA!$D5","v":-123.14741998520002},{"$f":"(Tier1!AK5-SystemShape!AK5)*TOCA!$D5","v":-71.249592338000014},{"$f":"(Tier1!AL5-SystemShape!AL5)*TOCA!$D5","v":-138.22855847759999},{"$f":"(Tier1!AM5-SystemShape!AM5)*TOCA!$D5","v":-78.173300013100018},{"$f":"(Tier1!AN5-SystemShape!AN5)*TOCA!$D5","v":-18.443722738399998},{"$f":"(Tier1!AO5-SystemShape!AO5)*TOCA!$D5","v":-3.8276119896000154},{"$f":"(Tier1!AP5-SystemShape!AP5)*TOCA!$D5","v":29.526136189999988},{"$f":"(Tier1!AQ5-SystemShape!AQ5)*TOCA!$D5","v":147.7302106644},{"$f":"(Tier1!AR5-SystemShape!AR5)*TOCA!$D5","v":45.776171411599933},{"$f":"(Tier1!AS5-SystemShape!AS5)*TOCA!$D5","v":165.42379341040001},{"$f":"(Tier1!AT5-SystemShape!AT5)*TOCA!$D5","v":264.33559591159997},{"$f":"(Tier1!AU5-SystemShape!AU5)*TOCA!$D5","v":363.08088909280002},{"$f":"(Tier1!AV5-SystemShape!AV5)*TOCA!$D5","v":234.77644146159992},{"$f":"(Tier1!AW5-SystemShape!AW5)*TOCA!$D5","v":311.05776109279998},{"$f":"(Tier1!AX5-SystemShape!AX5)*TOCA!$D5","v":59.62242784},{"$f":"(Tier1!AY5-SystemShape!AY5)*TOCA!$D5","v":192.689238332}]
[null,10024,"Benton County PUD #1",{"$f":"(Tier1!D6-SystemShape!D6)*TOCA!$D6","v":-10217.609352205713},{"$f":"(Tier1!E6-SystemShape!E6)*TOCA!$D6","v":995.04842910142906},{"$f":"(Tier1!F6-SystemShape!F6)*TOCA!$D6","v":-19633.482738227394},{"$f":"(Tier1!G6-SystemShape!G6)*TOCA!$D6","v":-4445.5987903764253},{"$f":"(Tier1!H6-SystemShape!H6)*TOCA!$D6","v":-13664.038371227194},{"$f":"(Tier1!I6-SystemShape!I6)*TOCA!$D6","v":1567.8255386807687},{"$f":"(Tier1!J6-SystemShape!J6)*TOCA!$D6","v":-167.56064650176268},{"$f":"(Tier1!K6-SystemShape!K6)*TOCA!$D6","v":8744.8916427619261},{"$f":"(Tier1!L6-SystemShape!L6)*TOCA!$D6","v":-6362.2807390657472},{"$f":"(Tier1!M6-SystemShape!M6)*TOCA!$D6","v":1633.520660841823},{"$f":"(Tier1!N6-SystemShape!N6)*TOCA!$D6","v":-12714.378590486231},{"$f":"(Tier1!O6-SystemShape!O6)*TOCA!$D6","v":-210.35615046103339},{"$f":"(Tier1!P6-SystemShape!P6)*TOCA!$D6","v":-114.44905031857343},{"$f":"(Tier1!Q6-SystemShape!Q6)*TOCA!$D6","v":5149.4948893441142},{"$f":"(Tier1!R6-SystemShape!R6)*TOCA!$D6","v":-8302.790030843993},{"$f":"(Tier1!S6-SystemShape!S6)*TOCA!$D6","v":9257.4599806041624},{"$f":"(Tier1!T6-SystemShape!T6)*TOCA!$D6","v":-11381.65337467903},{"$f":"(Tier1!U6-SystemShape!U6)*TOCA!$D6","v":4143.1273692922477},{"$f":"(Tier1!V6-SystemShape!V6)*TOCA!$D6","v":9124.0628844070743},{"$f":"(Tier1!W6-SystemShape!W6)*TOCA!$D6","v":25511.013018830574},{"$f":"(Tier1!X6-SystemShape!X6)*TOCA!$D6","v":2132.2798762774109},{"$f":"(Tier1!Y6-SystemShape!Y6)*TOCA!$D6","v":19090.771173930269},{"$f":"(Tier1!Z6-SystemShape!Z6)*TOCA!$D6","v":-7927.9197499053989},{"$f":"(Tier1!AA6-SystemShape!AA6)*TOCA!$D6","v":4240.3167758756535},{"$f":"(Tier1!AB6-SystemShape!AB6)*TOCA!$D6","v":-10043.809521283947},{"$f":"(Tier1!AC6-SystemShape!AC6)*TOCA!$D6","v":1120.5705292116218},{"$f":"(Tier1!AD6-SystemShape!AD6)*TOCA!$D6","v":-20859.30095872016},{"$f":"(Tier1!AE6-SystemShape!AE6)*TOCA!$D6","v":-2902.038827711247},{"$f":"(Tier1!AF6-SystemShape!AF6)*TOCA!$D6","v":-11868.443179007918},{"$f":"(Tier1!AG6-SystemShape!AG6)*TOCA!$D6","v":145.23152205513907},{"$f":"(Tier1!AH6-SystemShape!AH6)*TOCA!$D6","v":-1673.8785146812006},{"$f":"(Tier1!AI6-SystemShape!AI6)*TOCA!$D6","v":10656.445356030672},{"$f":"(Tier1!AJ6-SystemShape!AJ6)*TOCA!$D6","v":-4720.0933458970467},{"$f":"(Tier1!AK6-SystemShape!AK6)*TOCA!$D6","v":2794.2443445142126},{"$f":"(Tier1!AL6-SystemShape!AL6)*TOCA!$D6","v":-11265.083860772807},{"$f":"(Tier1!AM6-SystemShape!AM6)*TOCA!$D6","v":-1360.3289491424839},{"$f":"(Tier1!AN6-SystemShape!AN6)*TOCA!$D6","v":71.79570676797448},{"$f":"(Tier1!AO6-SystemShape!AO6)*TOCA!$D6","v":5285.5968272150531},{"$f":"(Tier1!AP6-SystemShape!AP6)*TOCA!$D6","v":-8084.9212969251967},{"$f":"(Tier1!AQ6-SystemShape!AQ6)*TOCA!$D6","v":9444.827091774674},{"$f":"(Tier1!AR6-SystemShape!AR6)*TOCA!$D6","v":-11107.607517822937},{"$f":"(Tier1!AS6-SystemShape!AS6)*TOCA!$D6","v":4343.3916493024662},{"$f":"(Tier1!AT6-SystemShape!AT6)*TOCA!$D6","v":9445.9144231509854},{"$f":"(Tier1!AU6-SystemShape!AU6)*TOCA!$D6","v":25764.780578224814},{"$f":"(Tier1!AV6-SystemShape!AV6)*TOCA!$D6","v":2410.359605751968},{"$f":"(Tier1!AW6-SystemShape!AW6)*TOCA!$D6","v":19310.026345246748},{"$f":"(Tier1!AX6-SystemShape!AX6)*TOCA!$D6","v":-7743.7216385011125},{"$f":"(Tier1!AY6-SystemShape!AY6)*TOCA!$D6","v":4387.6752649991104}]
[null,10025,"Benton REA",{"$f":"(Tier1!D7-SystemShape!D7)*TOCA!$D7","v":-885.16539782399923},{"$f":"(Tier1!E7-SystemShape!E7)*TOCA!$D7","v":1966.2317260160016},{"$f":"(Tier1!F7-SystemShape!F7)*TOCA!$D7","v":-10205.957876544002},{"$f":"(Tier1!G7-SystemShape!G7)*TOCA!$D7","v":-2926.3181265280036},{"$f":"(Tier1!H7-SystemShape!H7)*TOCA!$D7","v":-5394.9589650560047},{"$f":"(Tier1!I7-SystemShape!I7)*TOCA!$D7","v":1770.8015092479982},{"$f":"(Tier1!J7-SystemShape!J7)*TOCA!$D7","v":-220.12751705600022},{"$f":"(Tier1!K7-SystemShape!K7)*TOCA!$D7","v":3203.9097652479995},{"$f":"(Tier1!L7-SystemShape!L7)*TOCA!$D7","v":-2534.1125035520017},{"$f":"(Tier1!M7-SystemShape!M7)*TOCA!$D7","v":539.78877715199997},{"$f":"(Tier1!N7-SystemShape!N7)*TOCA!$D7","v":-8103.9075575679963},{"$f":"(Tier1!O7-SystemShape!O7)*TOCA!$D7","v":-2005.6669582080012},{"$f":"(Tier1!P7-SystemShape!P7)*TOCA!$D7","v":1535.1750826879979},{"$f":"(Tier1!Q7-SystemShape!Q7)*TOCA!$D7","v":2324.5603182720006},{"$f":"(Tier1!R7-SystemShape!R7)*TOCA!$D7","v":-2043.0348208000032},{"$f":"(Tier1!S7-SystemShape!S7)*TOCA!$D7","v":2364.0490849919988},{"$f":"(Tier1!T7-SystemShape!T7)*TOCA!$D7","v":-8250.811445312007},{"$f":"(Tier1!U7-SystemShape!U7)*TOCA!$D7","v":300.29319027199745},{"$f":"(Tier1!V7-SystemShape!V7)*TOCA!$D7","v":7865.9757146880002},{"$f":"(Tier1!W7-SystemShape!W7)*TOCA!$D7","v":11939.611941503999},{"$f":"(Tier1!X7-SystemShape!X7)*TOCA!$D7","v":8081.4783386880008},{"$f":"(Tier1!Y7-SystemShape!Y7)*TOCA!$D7","v":10296.504901504},{"$f":"(Tier1!Z7-SystemShape!Z7)*TOCA!$D7","v":968.82145119999768},{"$f":"(Tier1!AA7-SystemShape!AA7)*TOCA!$D7","v":6044.2822617599995},{"$f":"(Tier1!AB7-SystemShape!AB7)*TOCA!$D7","v":-565.46039782400112},{"$f":"(Tier1!AC7-SystemShape!AC7)*TOCA!$D7","v":2174.9677260159988},{"$f":"(Tier1!AD7-SystemShape!AD7)*TOCA!$D7","v":-9784.3908765439992},{"$f":"(Tier1!AE7-SystemShape!AE7)*TOCA!$D7","v":-2833.9021265280026},{"$f":"(Tier1!AF7-SystemShape!AF7)*TOCA!$D7","v":-5273.7579650560037},{"$f":"(Tier1!AG7-SystemShape!AG7)*TOCA!$D7","v":2207.1515092480004},{"$f":"(Tier1!AH7-SystemShape!AH7)*TOCA!$D7","v":224.38848294399941},{"$f":"(Tier1!AI7-SystemShape!AI7)*TOCA!$D7","v":3309.1577652479991},{"$f":"(Tier1!AJ7-SystemShape!AJ7)*TOCA!$D7","v":-1851.677265536},{"$f":"(Tier1!AK7-SystemShape!AK7)*TOCA!$D7","v":814.74739615999715},{"$f":"(Tier1!AL7-SystemShape!AL7)*TOCA!$D7","v":-7984.4745575679954},{"$f":"(Tier1!AM7-SystemShape!AM7)*TOCA!$D7","v":-1713.5219582080026},{"$f":"(Tier1!AN7-SystemShape!AN7)*TOCA!$D7","v":1775.8610826879994},{"$f":"(Tier1!AO7-SystemShape!AO7)*TOCA!$D7","v":2494.0783182720006},{"$f":"(Tier1!AP7-SystemShape!AP7)*TOCA!$D7","v":-1779.6738208000024},{"$f":"(Tier1!AQ7-SystemShape!AQ7)*TOCA!$D7","v":2508.3720849919991},{"$f":"(Tier1!AR7-SystemShape!AR7)*TOCA!$D7","v":-8013.9654453120056},{"$f":"(Tier1!AS7-SystemShape!AS7)*TOCA!$D7","v":463.13719027199841},{"$f":"(Tier1!AT7-SystemShape!AT7)*TOCA!$D7","v":8129.5987146879997},{"$f":"(Tier1!AU7-SystemShape!AU7)*TOCA!$D7","v":12108.156941504001},{"$f":"(Tier1!AV7-SystemShape!AV7)*TOCA!$D7","v":8339.9883386880028},{"$f":"(Tier1!AW7-SystemShape!AW7)*TOCA!$D7","v":10419.972901503997},{"$f":"(Tier1!AX7-SystemShape!AX7)*TOCA!$D7","v":1121.5344512000011},{"$f":"(Tier1!AY7-SystemShape!AY7)*TOCA!$D7","v":6166.2022617600014}]
[null,10027,"Big Bend Elec Coop",{"$f":"(Tier1!D8-SystemShape!D8)*TOCA!$D8","v":-4157.3442131751981},{"$f":"(Tier1!E8-SystemShape!E8)*TOCA!$D8","v":834.56078295679981},{"$f":"(Tier1!F8-SystemShape!F8)*TOCA!$D8","v":-17971.8785771312},{"$f":"(Tier1!G8-SystemShape!G8)*TOCA!$D8","v":-8700.1396120994013},{"$f":"(Tier1!H8-SystemShape!H8)*TOCA!$D8","v":-14657.174445548804},{"$f":"(Tier1!I8-SystemShape!I8)*TOCA!$D8","v":-6911.5440928696025},{"$f":"(Tier1!J8-SystemShape!J8)*TOCA!$D8","v":-10352.405755148802},{"$f":"(Tier1!K8-SystemShape!K8)*TOCA!$D8","v":-3899.4040840695998},{"$f":"(Tier1!L8-SystemShape!L8)*TOCA!$D8","v":-10419.940318309598},{"$f":"(Tier1!M8-SystemShape!M8)*TOCA!$D8","v":-4668.1325004104001},{"$f":"(Tier1!N8-SystemShape!N8)*TOCA!$D8","v":-12930.544253166396},{"$f":"(Tier1!O8-SystemShape!O8)*TOCA!$D8","v":-6400.4785713134024},{"$f":"(Tier1!P8-SystemShape!P8)*TOCA!$D8","v":2387.2267593424003},{"$f":"(Tier1!Q8-SystemShape!Q8)*TOCA!$D8","v":3520.8576000656012},{"$f":"(Tier1!R8-SystemShape!R8)*TOCA!$D8","v":3633.4990436600019},{"$f":"(Tier1!S8-SystemShape!S8)*TOCA!$D8","v":8637.4591614215988},{"$f":"(Tier1!T8-SystemShape!T8)*TOCA!$D8","v":4076.5563224424041},{"$f":"(Tier1!U8-SystemShape!U8)*TOCA!$D8","v":8272.0886956655995},{"$f":"(Tier1!V8-SystemShape!V8)*TOCA!$D8","v":12035.851615442396},{"$f":"(Tier1!W8-SystemShape!W8)*TOCA!$D8","v":18818.126768739203},{"$f":"(Tier1!X8-SystemShape!X8)*TOCA!$D8","v":11118.763718142396},{"$f":"(Tier1!Y8-SystemShape!Y8)*TOCA!$D8","v":14652.6525767392},{"$f":"(Tier1!Z8-SystemShape!Z8)*TOCA!$D8","v":4815.4464217599998},{"$f":"(Tier1!AA8-SystemShape!AA8)*TOCA!$D8","v":8261.0010202480025},{"$f":"(Tier1!AB8-SystemShape!AB8)*TOCA!$D8","v":-4210.9262131751966},{"$f":"(Tier1!AC8-SystemShape!AC8)*TOCA!$D8","v":787.24778295679971},{"$f":"(Tier1!AD8-SystemShape!AD8)*TOCA!$D8","v":-17935.906577131202},{"$f":"(Tier1!AE8-SystemShape!AE8)*TOCA!$D8","v":-8823.2276120994011},{"$f":"(Tier1!AF8-SystemShape!AF8)*TOCA!$D8","v":-14777.939445548804},{"$f":"(Tier1!AG8-SystemShape!AG8)*TOCA!$D8","v":-6890.9180928696023},{"$f":"(Tier1!AH8-SystemShape!AH8)*TOCA!$D8","v":-10323.9477551488},{"$f":"(Tier1!AI8-SystemShape!AI8)*TOCA!$D8","v":-4027.0200840695998},{"$f":"(Tier1!AJ8-SystemShape!AJ8)*TOCA!$D8","v":-9671.174017752799},{"$f":"(Tier1!AK8-SystemShape!AK8)*TOCA!$D8","v":-4363.3438501319997},{"$f":"(Tier1!AL8-SystemShape!AL8)*TOCA!$D8","v":-13051.106253166396},{"$f":"(Tier1!AM8-SystemShape!AM8)*TOCA!$D8","v":-6379.6075713133996},{"$f":"(Tier1!AN8-SystemShape!AN8)*TOCA!$D8","v":2342.5327593424045},{"$f":"(Tier1!AO8-SystemShape!AO8)*TOCA!$D8","v":3478.4976000655988},{"$f":"(Tier1!AP8-SystemShape!AP8)*TOCA!$D8","v":3590.4530436599925},{"$f":"(Tier1!AQ8-SystemShape!AQ8)*TOCA!$D8","v":8579.238161421601},{"$f":"(Tier1!AR8-SystemShape!AR8)*TOCA!$D8","v":4031.1083224424001},{"$f":"(Tier1!AS8-SystemShape!AS8)*TOCA!$D8","v":8230.118695665602},{"$f":"(Tier1!AT8-SystemShape!AT8)*TOCA!$D8","v":11982.340615442397},{"$f":"(Tier1!AU8-SystemShape!AU8)*TOCA!$D8","v":18770.459768739202},{"$f":"(Tier1!AV8-SystemShape!AV8)*TOCA!$D8","v":11072.744718142403},{"$f":"(Tier1!AW8-SystemShape!AW8)*TOCA!$D8","v":14597.446576739201},{"$f":"(Tier1!AX8-SystemShape!AX8)*TOCA!$D8","v":4772.5714217599962},{"$f":"(Tier1!AY8-SystemShape!AY8)*TOCA!$D8","v":8216.3870202480011}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"(Tier1!D9-SystemShape!D9)*TOCA!$D9","v":0},{"$f":"(Tier1!E9-SystemShape!E9)*TOCA!$D9","v":0},{"$f":"(Tier1!F9-SystemShape!F9)*TOCA!$D9","v":0},{"$f":"(Tier1!G9-SystemShape!G9)*TOCA!$D9","v":0},{"$f":"(Tier1!H9-SystemShape!H9)*TOCA!$D9","v":0},{"$f":"(Tier1!I9-SystemShape!I9)*TOCA!$D9","v":0},{"$f":"(Tier1!J9-SystemShape!J9)*TOCA!$D9","v":0},{"$f":"(Tier1!K9-SystemShape!K9)*TOCA!$D9","v":0},{"$f":"(Tier1!L9-SystemShape!L9)*TOCA!$D9","v":0},{"$f":"(Tier1!M9-SystemShape!M9)*TOCA!$D9","v":0},{"$f":"(Tier1!N9-SystemShape!N9)*TOCA!$D9","v":0},{"$f":"(Tier1!O9-SystemShape!O9)*TOCA!$D9","v":0},{"$f":"(Tier1!P9-SystemShape!P9)*TOCA!$D9","v":0},{"$f":"(Tier1!Q9-SystemShape!Q9)*TOCA!$D9","v":0},{"$f":"(Tier1!R9-SystemShape!R9)*TOCA!$D9","v":0},{"$f":"(Tier1!S9-SystemShape!S9)*TOCA!$D9","v":0},{"$f":"(Tier1!T9-SystemShape!T9)*TOCA!$D9","v":0},{"$f":"(Tier1!U9-SystemShape!U9)*TOCA!$D9","v":0},{"$f":"(Tier1!V9-SystemShape!V9)*TOCA!$D9","v":0},{"$f":"(Tier1!W9-SystemShape!W9)*TOCA!$D9","v":0},{"$f":"(Tier1!X9-SystemShape!X9)*TOCA!$D9","v":0},{"$f":"(Tier1!Y9-SystemShape!Y9)*TOCA!$D9","v":0},{"$f":"(Tier1!Z9-SystemShape!Z9)*TOCA!$D9","v":0},{"$f":"(Tier1!AA9-SystemShape!AA9)*TOCA!$D9","v":0},{"$f":"(Tier1!AB9-SystemShape!AB9)*TOCA!$D9","v":0},{"$f":"(Tier1!AC9-SystemShape!AC9)*TOCA!$D9","v":0},{"$f":"(Tier1!AD9-SystemShape!AD9)*TOCA!$D9","v":0},{"$f":"(Tier1!AE9-SystemShape!AE9)*TOCA!$D9","v":0},{"$f":"(Tier1!AF9-SystemShape!AF9)*TOCA!$D9","v":0},{"$f":"(Tier1!AG9-SystemShape!AG9)*TOCA!$D9","v":0},{"$f":"(Tier1!AH9-SystemShape!AH9)*TOCA!$D9","v":0},{"$f":"(Tier1!AI9-SystemShape!AI9)*TOCA!$D9","v":0},{"$f":"(Tier1!AJ9-SystemShape!AJ9)*TOCA!$D9","v":0},{"$f":"(Tier1!AK9-SystemShape!AK9)*TOCA!$D9","v":0},{"$f":"(Tier1!AL9-SystemShape!AL9)*TOCA!$D9","v":0},{"$f":"(Tier1!AM9-SystemShape!AM9)*TOCA!$D9","v":0},{"$f":"(Tier1!AN9-SystemShape!AN9)*TOCA!$D9","v":0},{"$f":"(Tier1!AO9-SystemShape!AO9)*TOCA!$D9","v":0},{"$f":"(Tier1!AP9-SystemShape!AP9)*TOCA!$D9","v":0},{"$f":"(Tier1!AQ9-SystemShape!AQ9)*TOCA!$D9","v":0},{"$f":"(Tier1!AR9-SystemShape!AR9)*TOCA!$D9","v":0},{"$f":"(Tier1!AS9-SystemShape!AS9)*TOCA!$D9","v":0},{"$f":"(Tier1!AT9-SystemShape!AT9)*TOCA!$D9","v":0},{"$f":"(Tier1!AU9-SystemShape!AU9)*TOCA!$D9","v":0},{"$f":"(Tier1!AV9-SystemShape!AV9)*TOCA!$D9","v":0},{"$f":"(Tier1!AW9-SystemShape!AW9)*TOCA!$D9","v":0},{"$f":"(Tier1!AX9-SystemShape!AX9)*TOCA!$D9","v":0},{"$f":"(Tier1!AY9-SystemShape!AY9)*TOCA!$D9","v":0}]
[null,10044,"Canby, City of",{"$f":"(Tier1!D10-SystemShape!D10)*TOCA!$D10","v":476.76685065080164},{"$f":"(Tier1!E10-SystemShape!E10)*TOCA!$D10","v":100.0416253727999},{"$f":"(Tier1!F10-SystemShape!F10)*TOCA!$D10","v":-271.01227377519899},{"$f":"(Tier1!G10-SystemShape!G10)*TOCA!$D10","v":-192.62917826489956},{"$f":"(Tier1!H10-SystemShape!H10)*TOCA!$D10","v":1008.6024569952006},{"$f":"(Tier1!I10-SystemShape!I10)*TOCA!$D10","v":1000.599839328399},{"$f":"(Tier1!J10-SystemShape!J10)*TOCA!$D10","v":2570.2585453951997},{"$f":"(Tier1!K10-SystemShape!K10)*TOCA!$D10","v":1469.5957541284006},{"$f":"(Tier1!L10-SystemShape!L10)*TOCA!$D10","v":2224.2727310884011},{"$f":"(Tier1!M10-SystemShape!M10)*TOCA!$D10","v":907.77791379159953},{"$f":"(Tier1!N10-SystemShape!N10)*TOCA!$D10","v":586.42064456560183},{"$f":"(Tier1!O10-SystemShape!O10)*TOCA!$D10","v":375.23966821609974},{"$f":"(Tier1!P10-SystemShape!P10)*TOCA!$D10","v":1947.3556347304011},{"$f":"(Tier1!Q10-SystemShape!Q10)*TOCA!$D10","v":615.61973463760023},{"$f":"(Tier1!R10-SystemShape!R10)*TOCA!$D10","v":-1600.6546908899982},{"$f":"(Tier1!S10-SystemShape!S10)*TOCA!$D10","v":-303.52564303639974},{"$f":"(Tier1!T10-SystemShape!T10)*TOCA!$D10","v":-3918.649748919599},{"$f":"(Tier1!U10-SystemShape!U10)*TOCA!$D10","v":-2303.2683727623989},{"$f":"(Tier1!V10-SystemShape!V10)*TOCA!$D10","v":-885.67785841959994},{"$f":"(Tier1!W10-SystemShape!W10)*TOCA!$D10","v":589.38417684320029},{"$f":"(Tier1!X10-SystemShape!X10)*TOCA!$D10","v":-523.22587546959949},{"$f":"(Tier1!Y10-SystemShape!Y10)*TOCA!$D10","v":718.99994484319996},{"$f":"(Tier1!Z10-SystemShape!Z10)*TOCA!$D10","v":-19.900647039999967},{"$f":"(Tier1!AA10-SystemShape!AA10)*TOCA!$D10","v":-58.723601491999034},{"$f":"(Tier1!AB10-SystemShape!AB10)*TOCA!$D10","v":538.495850650801},{"$f":"(Tier1!AC10-SystemShape!AC10)*TOCA!$D10","v":132.98762537279981},{"$f":"(Tier1!AD10-SystemShape!AD10)*TOCA!$D10","v":-574.41427377519904},{"$f":"(Tier1!AE10-SystemShape!AE10)*TOCA!$D10","v":197.99882173510014},{"$f":"(Tier1!AF10-SystemShape!AF10)*TOCA!$D10","v":1452.6644569952005},{"$f":"(Tier1!AG10-SystemShape!AG10)*TOCA!$D10","v":637.3728393283991},{"$f":"(Tier1!AH10-SystemShape!AH10)*TOCA!$D10","v":2238.1915453952006},{"$f":"(Tier1!AI10-SystemShape!AI10)*TOCA!$D10","v":1876.6537541284006},{"$f":"(Tier1!AJ10-SystemShape!AJ10)*TOCA!$D10","v":2344.9764360612007},{"$f":"(Tier1!AK10-SystemShape!AK10)*TOCA!$D10","v":1035.6672662780002},{"$f":"(Tier1!AL10-SystemShape!AL10)*TOCA!$D10","v":942.74264456560195},{"$f":"(Tier1!AM10-SystemShape!AM10)*TOCA!$D10","v":81.708668216099795},{"$f":"(Tier1!AN10-SystemShape!AN10)*TOCA!$D10","v":1984.6436347303998},{"$f":"(Tier1!AO10-SystemShape!AO10)*TOCA!$D10","v":635.53073463760029},{"$f":"(Tier1!AP10-SystemShape!AP10)*TOCA!$D10","v":-1560.694690889999},{"$f":"(Tier1!AQ10-SystemShape!AQ10)*TOCA!$D10","v":-279.21764303639975},{"$f":"(Tier1!AR10-SystemShape!AR10)*TOCA!$D10","v":-3876.5587489195987},{"$f":"(Tier1!AS10-SystemShape!AS10)*TOCA!$D10","v":-2281.3303727623988},{"$f":"(Tier1!AT10-SystemShape!AT10)*TOCA!$D10","v":-844.60785841960023},{"$f":"(Tier1!AU10-SystemShape!AU10)*TOCA!$D10","v":612.24317684320067},{"$f":"(Tier1!AV10-SystemShape!AV10)*TOCA!$D10","v":-482.26687546959874},{"$f":"(Tier1!AW10-SystemShape!AW10)*TOCA!$D10","v":741.86194484320004},{"$f":"(Tier1!AX10-SystemShape!AX10)*TOCA!$D10","v":20.946352959999786},{"$f":"(Tier1!AY10-SystemShape!AY10)*TOCA!$D10","v":-35.950601491998896}]
[null,10046,"Central Electric Coop",{"$f":"(Tier1!D11-SystemShape!D11)*TOCA!$D11","v":0},{"$f":"(Tier1!E11-SystemShape!E11)*TOCA!$D11","v":0},{"$f":"(Tier1!F11-SystemShape!F11)*TOCA!$D11","v":0},{"$f":"(Tier1!G11-SystemShape!G11)*TOCA!$D11","v":0},{"$f":"(Tier1!H11-SystemShape!H11)*TOCA!$D11","v":0},{"$f":"(Tier1!I11-SystemShape!I11)*TOCA!$D11","v":0},{"$f":"(Tier1!J11-SystemShape!J11)*TOCA!$D11","v":0},{"$f":"(Tier1!K11-SystemShape!K11)*TOCA!$D11","v":0},{"$f":"(Tier1!L11-SystemShape!L11)*TOCA!$D11","v":0},{"$f":"(Tier1!M11-SystemShape!M11)*TOCA!$D11","v":0},{"$f":"(Tier1!N11-SystemShape!N11)*TOCA!$D11","v":0},{"$f":"(Tier1!O11-SystemShape!O11)*TOCA!$D11","v":0},{"$f":"(Tier1!P11-SystemShape!P11)*TOCA!$D11","v":0},{"$f":"(Tier1!Q11-SystemShape!Q11)*TOCA!$D11","v":0},{"$f":"(Tier1!R11-SystemShape!R11)*TOCA!$D11","v":0},{"$f":"(Tier1!S11-SystemShape!S11)*TOCA!$D11","v":0},{"$f":"(Tier1!T11-SystemShape!T11)*TOCA!$D11","v":0},{"$f":"(Tier1!U11-SystemShape!U11)*TOCA!$D11","v":0},{"$f":"(Tier1!V11-SystemShape!V11)*TOCA!$D11","v":0},{"$f":"(Tier1!W11-SystemShape!W11)*TOCA!$D11","v":0},{"$f":"(Tier1!X11-SystemShape!X11)*TOCA!$D11","v":0},{"$f":"(Tier1!Y11-SystemShape!Y11)*TOCA!$D11","v":0},{"$f":"(Tier1!Z11-SystemShape!Z11)*TOCA!$D11","v":0},{"$f":"(Tier1!AA11-SystemShape!AA11)*TOCA!$D11","v":0},{"$f":"(Tier1!AB11-SystemShape!AB11)*TOCA!$D11","v":0},{"$f":"(Tier1!AC11-SystemShape!AC11)*TOCA!$D11","v":0},{"$f":"(Tier1!AD11-SystemShape!AD11)*TOCA!$D11","v":0},{"$f":"(Tier1!AE11-SystemShape!AE11)*TOCA!$D11","v":0},{"$f":"(Tier1!AF11-SystemShape!AF11)*TOCA!$D11","v":0},{"$f":"(Tier1!AG11-SystemShape!AG11)*TOCA!$D11","v":0},{"$f":"(Tier1!AH11-SystemShape!AH11)*TOCA!$D11","v":0},{"$f":"(Tier1!AI11-SystemShape!AI11)*TOCA!$D11","v":0},{"$f":"(Tier1!AJ11-SystemShape!AJ11)*TOCA!$D11","v":0},{"$f":"(Tier1!AK11-SystemShape!AK11)*TOCA!$D11","v":0},{"$f":"(Tier1!AL11-SystemShape!AL11)*TOCA!$D11","v":0},{"$f":"(Tier1!AM11-SystemShape!AM11)*TOCA!$D11","v":0},{"$f":"(Tier1!AN11-SystemShape!AN11)*TOCA!$D11","v":0},{"$f":"(Tier1!AO11-SystemShape!AO11)*TOCA!$D11","v":0},{"$f":"(Tier1!AP11-SystemShape!AP11)*TOCA!$D11","v":0},{"$f":"(Tier1!AQ11-SystemShape!AQ11)*TOCA!$D11","v":0},{"$f":"(Tier1!AR11-SystemShape!AR11)*TOCA!$D11","v":0},{"$f":"(Tier1!AS11-SystemShape!AS11)*TOCA!$D11","v":0},{"$f":"(Tier1!AT11-SystemShape!AT11)*TOCA!$D11","v":0},{"$f":"(Tier1!AU11-SystemShape!AU11)*TOCA!$D11","v":0},{"$f":"(Tier1!AV11-SystemShape!AV11)*TOCA!$D11","v":0},{"$f":"(Tier1!AW11-SystemShape!AW11)*TOCA!$D11","v":0},{"$f":"(Tier1!AX11-SystemShape!AX11)*TOCA!$D11","v":0},{"$f":"(Tier1!AY11-SystemShape!AY11)*TOCA!$D11","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"(Tier1!D12-SystemShape!D12)*TOCA!$D12","v":1845.8794157016091},{"$f":"(Tier1!E12-SystemShape!E12)*TOCA!$D12","v":8230.5409611456053},{"$f":"(Tier1!F12-SystemShape!F12)*TOCA!$D12","v":-8615.9925011504092},{"$f":"(Tier1!G12-SystemShape!G12)*TOCA!$D12","v":4300.6211252701978},{"$f":"(Tier1!H12-SystemShape!H12)*TOCA!$D12","v":-3860.1171724096057},{"$f":"(Tier1!I12-SystemShape!I12)*TOCA!$D12","v":9444.114589856792},{"$f":"(Tier1!J12-SystemShape!J12)*TOCA!$D12","v":10956.485204390396},{"$f":"(Tier1!K12-SystemShape!K12)*TOCA!$D12","v":15996.666819456797},{"$f":"(Tier1!L12-SystemShape!L12)*TOCA!$D12","v":7996.3690533768095},{"$f":"(Tier1!M12-SystemShape!M12)*TOCA!$D12","v":9883.6920763832022},{"$f":"(Tier1!N12-SystemShape!N12)*TOCA!$D12","v":777.45446993121004},{"$f":"(Tier1!O12-SystemShape!O12)*TOCA!$D12","v":9570.3109762321983},{"$f":"(Tier1!P12-SystemShape!P12)*TOCA!$D12","v":8029.7874166608017},{"$f":"(Tier1!Q12-SystemShape!Q12)*TOCA!$D12","v":9293.548946075196},{"$f":"(Tier1!R12-SystemShape!R12)*TOCA!$D12","v":-19387.406401780012},{"$f":"(Tier1!S12-SystemShape!S12)*TOCA!$D12","v":3351.2530587272049},{"$f":"(Tier1!T12-SystemShape!T12)*TOCA!$D12","v":-38130.075050639207},{"$f":"(Tier1!U12-SystemShape!U12)*TOCA!$D12","v":-13493.6064687248},{"$f":"(Tier1!V12-SystemShape!V12)*TOCA!$D12","v":-22220.484269639201},{"$f":"(Tier1!W12-SystemShape!W12)*TOCA!$D12","v":5293.5205312863982},{"$f":"(Tier1!X12-SystemShape!X12)*TOCA!$D12","v":-19205.224203739199},{"$f":"(Tier1!Y12-SystemShape!Y12)*TOCA!$D12","v":6028.0710672864006},{"$f":"(Tier1!Z12-SystemShape!Z12)*TOCA!$D12","v":-6015.1120140800049},{"$f":"(Tier1!AA12-SystemShape!AA12)*TOCA!$D12","v":6337.4679410160024},{"$f":"(Tier1!AB12-SystemShape!AB12)*TOCA!$D12","v":1869.3079966939986},{"$f":"(Tier1!AC12-SystemShape!AC12)*TOCA!$D12","v":8260.8893499039987},{"$f":"(Tier1!AD12-SystemShape!AD12)*TOCA!$D12","v":-11482.863932235996},{"$f":"(Tier1!AE12-SystemShape!AE12)*TOCA!$D12","v":7194.0433908554915},{"$f":"(Tier1!AF12-SystemShape!AF12)*TOCA!$D12","v":-879.91955566401884},{"$f":"(Tier1!AG12-SystemShape!AG12)*TOCA!$D12","v":6514.7025437619959},{"$f":"(Tier1!AH12-SystemShape!AH12)*TOCA!$D12","v":8031.6340063359967},{"$f":"(Tier1!AI12-SystemShape!AI12)*TOCA!$D12","v":19018.593757761992},{"$f":"(Tier1!AJ12-SystemShape!AJ12)*TOCA!$D12","v":7790.612598466003},{"$f":"(Tier1!AK12-SystemShape!AK12)*TOCA!$D12","v":9979.5826517899914},{"$f":"(Tier1!AL12-SystemShape!AL12)*TOCA!$D12","v":3420.4673449080001},{"$f":"(Tier1!AM12-SystemShape!AM12)*TOCA!$D12","v":6983.1745790604909},{"$f":"(Tier1!AN12-SystemShape!AN12)*TOCA!$D12","v":8064.8554243719918},{"$f":"(Tier1!AO12-SystemShape!AO12)*TOCA!$D12","v":9325.4064048679975},{"$f":"(Tier1!AP12-SystemShape!AP12)*TOCA!$D12","v":-19413.686156450014},{"$f":"(Tier1!AQ12-SystemShape!AQ12)*TOCA!$D12","v":3370.9760432979965},{"$f":"(Tier1!AR12-SystemShape!AR12)*TOCA!$D12","v":-38196.543563878004},{"$f":"(Tier1!AS12-SystemShape!AS12)*TOCA!$D12","v":-13512.084452132003},{"$f":"(Tier1!AT12-SystemShape!AT12)*TOCA!$D12","v":-22252.488211377997},{"$f":"(Tier1!AU12-SystemShape!AU12)*TOCA!$D12","v":5316.6620899759946},{"$f":"(Tier1!AV12-SystemShape!AV12)*TOCA!$D12","v":-19230.543486628005},{"$f":"(Tier1!AW12-SystemShape!AW12)*TOCA!$D12","v":6052.8343299759945},{"$f":"(Tier1!AX12-SystemShape!AX12)*TOCA!$D12","v":-6011.5995072000078},{"$f":"(Tier1!AY12-SystemShape!AY12)*TOCA!$D12","v":6363.2490269400005}]
[null,10055,"Albion, City of",{"$f":"(Tier1!D13-SystemShape!D13)*TOCA!$D13","v":-22.83678326239999},{"$f":"(Tier1!E13-SystemShape!E13)*TOCA!$D13","v":2.7808009216000045},{"$f":"(Tier1!F13-SystemShape!F13)*TOCA!$D13","v":-22.298740534399968},{"$f":"(Tier1!G13-SystemShape!G13)*TOCA!$D13","v":17.431999037199986},{"$f":"(Tier1!H13-SystemShape!H13)*TOCA!$D13","v":46.070574374399996},{"$f":"(Tier1!I13-SystemShape!I13)*TOCA!$D13","v":80.544334884799994},{"$f":"(Tier1!J13-SystemShape!J13)*TOCA!$D13","v":81.284179174399981},{"$f":"(Tier1!K13-SystemShape!K13)*TOCA!$D13","v":94.941480484799996},{"$f":"(Tier1!L13-SystemShape!L13)*TOCA!$D13","v":62.468277604800022},{"$f":"(Tier1!M13-SystemShape!M13)*TOCA!$D13","v":66.036921755199998},{"$f":"(Tier1!N13-SystemShape!N13)*TOCA!$D13","v":2.2232588832000033},{"$f":"(Tier1!O13-SystemShape!O13)*TOCA!$D13","v":34.406979769199992},{"$f":"(Tier1!P13-SystemShape!P13)*TOCA!$D13","v":13.989556028800024},{"$f":"(Tier1!Q13-SystemShape!Q13)*TOCA!$D13","v":23.060183267200003},{"$f":"(Tier1!R13-SystemShape!R13)*TOCA!$D13","v":-68.989173079999986},{"$f":"(Tier1!S13-SystemShape!S13)*TOCA!$D13","v":-9.5398206607999896},{"$f":"(Tier1!T13-SystemShape!T13)*TOCA!$D13","v":-117.0153317712},{"$f":"(Tier1!U13-SystemShape!U13)*TOCA!$D13","v":-59.733689532799985},{"$f":"(Tier1!V13-SystemShape!V13)*TOCA!$D13","v":-60.58216577120001},{"$f":"(Tier1!W13-SystemShape!W13)*TOCA!$D13","v":-8.5245237695999947},{"$f":"(Tier1!X13-SystemShape!X13)*TOCA!$D13","v":-65.231398371199987},{"$f":"(Tier1!Y13-SystemShape!Y13)*TOCA!$D13","v":-13.563427769599997},{"$f":"(Tier1!Z13-SystemShape!Z13)*TOCA!$D13","v":-48.37353087999999},{"$f":"(Tier1!AA13-SystemShape!AA13)*TOCA!$D13","v":-17.93040862399998},{"$f":"(Tier1!AB13-SystemShape!AB13)*TOCA!$D13","v":-22.83678326239999},{"$f":"(Tier1!AC13-SystemShape!AC13)*TOCA!$D13","v":2.7808009216000045},{"$f":"(Tier1!AD13-SystemShape!AD13)*TOCA!$D13","v":-29.691740534399969},{"$f":"(Tier1!AE13-SystemShape!AE13)*TOCA!$D13","v":24.824999037199987},{"$f":"(Tier1!AF13-SystemShape!AF13)*TOCA!$D13","v":56.122574374400017},{"$f":"(Tier1!AG13-SystemShape!AG13)*TOCA!$D13","v":70.492334884800002},{"$f":"(Tier1!AH13-SystemShape!AH13)*TOCA!$D13","v":71.3061791744},{"$f":"(Tier1!AI13-SystemShape!AI13)*TOCA!$D13","v":104.9194804848},{"$f":"(Tier1!AJ13-SystemShape!AJ13)*TOCA!$D13","v":60.028369726400001},{"$f":"(Tier1!AK13-SystemShape!AK13)*TOCA!$D13","v":65.016467816000002},{"$f":"(Tier1!AL13-SystemShape!AL13)*TOCA!$D13","v":9.097258883200027},{"$f":"(Tier1!AM13-SystemShape!AM13)*TOCA!$D13","v":27.532979769200011},{"$f":"(Tier1!AN13-SystemShape!AN13)*TOCA!$D13","v":13.989556028800024},{"$f":"(Tier1!AO13-SystemShape!AO13)*TOCA!$D13","v":23.060183267200003},{"$f":"(Tier1!AP13-SystemShape!AP13)*TOCA!$D13","v":-68.989173079999986},{"$f":"(Tier1!AQ13-SystemShape!AQ13)*TOCA!$D13","v":-9.5398206607999896},{"$f":"(Tier1!AR13-SystemShape!AR13)*TOCA!$D13","v":-117.0153317712},{"$f":"(Tier1!AS13-SystemShape!AS13)*TOCA!$D13","v":-59.733689532799985},{"$f":"(Tier1!AT13-SystemShape!AT13)*TOCA!$D13","v":-60.58216577120001},{"$f":"(Tier1!AU13-SystemShape!AU13)*TOCA!$D13","v":-8.5245237695999947},{"$f":"(Tier1!AV13-SystemShape!AV13)*TOCA!$D13","v":-65.231398371199987},{"$f":"(Tier1!AW13-SystemShape!AW13)*TOCA!$D13","v":-13.563427769599997},{"$f":"(Tier1!AX13-SystemShape!AX13)*TOCA!$D13","v":-48.37353087999999},{"$f":"(Tier1!AY13-SystemShape!AY13)*TOCA!$D13","v":-17.93040862399998}]
[null,10057,"Ashland, City of",{"$f":"(Tier1!D14-SystemShape!D14)*TOCA!$D14","v":146.56381229080034},{"$f":"(Tier1!E14-SystemShape!E14)*TOCA!$D14","v":-51.175820387200474},{"$f":"(Tier1!F14-SystemShape!F14)*TOCA!$D14","v":-398.8692479352012},{"$f":"(Tier1!G14-SystemShape!G14)*TOCA!$D14","v":-118.65720693490039},{"$f":"(Tier1!H14-SystemShape!H14)*TOCA!$D14","v":463.58115715519853},{"$f":"(Tier1!I14-SystemShape!I14)*TOCA!$D14","v":866.15614504839868},{"$f":"(Tier1!J14-SystemShape!J14)*TOCA!$D14","v":2682.3729655551997},{"$f":"(Tier1!K14-SystemShape!K14)*TOCA!$D14","v":1710.7058998483999},{"$f":"(Tier1!L14-SystemShape!L14)*TOCA!$D14","v":2000.342644808401},{"$f":"(Tier1!M14-SystemShape!M14)*TOCA!$D14","v":960.59350407160036},{"$f":"(Tier1!N14-SystemShape!N14)*TOCA!$D14","v":351.10745904560099},{"$f":"(Tier1!O14-SystemShape!O14)*TOCA!$D14","v":475.05613184609956},{"$f":"(Tier1!P14-SystemShape!P14)*TOCA!$D14","v":1663.4431770503998},{"$f":"(Tier1!Q14-SystemShape!Q14)*TOCA!$D14","v":542.3625467175998},{"$f":"(Tier1!R14-SystemShape!R14)*TOCA!$D14","v":-2225.923077890001},{"$f":"(Tier1!S14-SystemShape!S14)*TOCA!$D14","v":-494.22232515640007},{"$f":"(Tier1!T14-SystemShape!T14)*TOCA!$D14","v":-4667.7545015996011},{"$f":"(Tier1!U14-SystemShape!U14)*TOCA!$D14","v":-2710.0449806823999},{"$f":"(Tier1!V14-SystemShape!V14)*TOCA!$D14","v":-631.81246109960011},{"$f":"(Tier1!W14-SystemShape!W14)*TOCA!$D14","v":546.26921540319927},{"$f":"(Tier1!X14-SystemShape!X14)*TOCA!$D14","v":-464.73199314960038},{"$f":"(Tier1!Y14-SystemShape!Y14)*TOCA!$D14","v":647.54438340319939},{"$f":"(Tier1!Z14-SystemShape!Z14)*TOCA!$D14","v":-919.40407904000131},{"$f":"(Tier1!AA14-SystemShape!AA14)*TOCA!$D14","v":-496.18538509199971},{"$f":"(Tier1!AB14-SystemShape!AB14)*TOCA!$D14","v":149.57287767880007},{"$f":"(Tier1!AC14-SystemShape!AC14)*TOCA!$D14","v":-49.56756857920027},{"$f":"(Tier1!AD14-SystemShape!AD14)*TOCA!$D14","v":-792.27488040719982},{"$f":"(Tier1!AE14-SystemShape!AE14)*TOCA!$D14","v":280.61385877609973},{"$f":"(Tier1!AF14-SystemShape!AF14)*TOCA!$D14","v":890.73161382719809},{"$f":"(Tier1!AG14-SystemShape!AG14)*TOCA!$D14","v":444.79928857239975},{"$f":"(Tier1!AH14-SystemShape!AH14)*TOCA!$D14","v":2254.0945462271993},{"$f":"(Tier1!AI14-SystemShape!AI14)*TOCA!$D14","v":2143.8144713723996},{"$f":"(Tier1!AJ14-SystemShape!AJ14)*TOCA!$D14","v":1935.7667889532004},{"$f":"(Tier1!AK14-SystemShape!AK14)*TOCA!$D14","v":987.93879725799979},{"$f":"(Tier1!AL14-SystemShape!AL14)*TOCA!$D14","v":703.71605286160047},{"$f":"(Tier1!AM14-SystemShape!AM14)*TOCA!$D14","v":127.31461396709983},{"$f":"(Tier1!AN14-SystemShape!AN14)*TOCA!$D14","v":1665.9367617943999},{"$f":"(Tier1!AO14-SystemShape!AO14)*TOCA!$D14","v":543.8317404536001},{"$f":"(Tier1!AP14-SystemShape!AP14)*TOCA!$D14","v":-2222.4549907900009},{"$f":"(Tier1!AQ14-SystemShape!AQ14)*TOCA!$D14","v":-492.34601456040036},{"$f":"(Tier1!AR14-SystemShape!AR14)*TOCA!$D14","v":-4663.3288933556005},{"$f":"(Tier1!AS14-SystemShape!AS14)*TOCA!$D14","v":-2707.6515009464001},{"$f":"(Tier1!AT14-SystemShape!AT14)*TOCA!$D14","v":-628.13214785560012},{"$f":"(Tier1!AU14-SystemShape!AU14)*TOCA!$D14","v":547.93528335520023},{"$f":"(Tier1!AV14-SystemShape!AV14)*TOCA!$D14","v":-461.16423040560039},{"$f":"(Tier1!AW14-SystemShape!AW14)*TOCA!$D14","v":649.1829313551998},{"$f":"(Tier1!AX14-SystemShape!AX14)*TOCA!$D14","v":-916.41069344000061},{"$f":"(Tier1!AY14-SystemShape!AY14)*TOCA!$D14","v":-494.50461121199987}]
[null,10059,"Bandon, City of",{"$f":"(Tier1!D15-SystemShape!D15)*TOCA!$D15","v":136.22511871120014},{"$f":"(Tier1!E15-SystemShape!E15)*TOCA!$D15","v":88.302628819200208},{"$f":"(Tier1!F15-SystemShape!F15)*TOCA!$D15","v":-5.5157352527999137},{"$f":"(Tier1!G15-SystemShape!G15)*TOCA!$D15","v":185.54237549139998},{"$f":"(Tier1!H15-SystemShape!H15)*TOCA!$D15","v":242.60694033280015},{"$f":"(Tier1!I15-SystemShape!I15)*TOCA!$D15","v":531.48389139760002},{"$f":"(Tier1!J15-SystemShape!J15)*TOCA!$D15","v":1268.9449779327997},{"$f":"(Tier1!K15-SystemShape!K15)*TOCA!$D15","v":1002.9702985976003},{"$f":"(Tier1!L15-SystemShape!L15)*TOCA!$D15","v":1001.7554960376006},{"$f":"(Tier1!M15-SystemShape!M15)*TOCA!$D15","v":626.72809228240021},{"$f":"(Tier1!N15-SystemShape!N15)*TOCA!$D15","v":425.6076111184002},{"$f":"(Tier1!O15-SystemShape!O15)*TOCA!$D15","v":516.60649822539995},{"$f":"(Tier1!P15-SystemShape!P15)*TOCA!$D15","v":877.59285102559988},{"$f":"(Tier1!Q15-SystemShape!Q15)*TOCA!$D15","v":544.22173612640017},{"$f":"(Tier1!R15-SystemShape!R15)*TOCA!$D15","v":-908.1813524600002},{"$f":"(Tier1!S15-SystemShape!S15)*TOCA!$D15","v":-64.692639309599599},{"$f":"(Tier1!T15-SystemShape!T15)*TOCA!$D15","v":-1822.5013200743992},{"$f":"(Tier1!U15-SystemShape!U15)*TOCA!$D15","v":-913.03056747360006},{"$f":"(Tier1!V15-SystemShape!V15)*TOCA!$D15","v":-1112.7488530743994},{"$f":"(Tier1!W15-SystemShape!W15)*TOCA!$D15","v":-70.663805795199778},{"$f":"(Tier1!X15-SystemShape!X15)*TOCA!$D15","v":-967.15869177439981},{"$f":"(Tier1!Y15-SystemShape!Y15)*TOCA!$D15","v":-37.646053795200032},{"$f":"(Tier1!Z15-SystemShape!Z15)*TOCA!$D15","v":-309.44353855999998},{"$f":"(Tier1!AA15-SystemShape!AA15)*TOCA!$D15","v":-46.769324887999801},{"$f":"(Tier1!AB15-SystemShape!AB15)*TOCA!$D15","v":138.2080813964003},{"$f":"(Tier1!AC15-SystemShape!AC15)*TOCA!$D15","v":89.401300022400164},{"$f":"(Tier1!AD15-SystemShape!AD15)*TOCA!$D15","v":-165.94020706159972},{"$f":"(Tier1!AE15-SystemShape!AE15)*TOCA!$D15","v":349.6154374982998},{"$f":"(Tier1!AF15-SystemShape!AF15)*TOCA!$D15","v":415.30718132159927},{"$f":"(Tier1!AG15-SystemShape!AG15)*TOCA!$D15","v":363.87598999719967},{"$f":"(Tier1!AH15-SystemShape!AH15)*TOCA!$D15","v":1092.0162585215994},{"$f":"(Tier1!AI15-SystemShape!AI15)*TOCA!$D15","v":1188.1836983972},{"$f":"(Tier1!AJ15-SystemShape!AJ15)*TOCA!$D15","v":1048.2142088995997},{"$f":"(Tier1!AK15-SystemShape!AK15)*TOCA!$D15","v":680.0635343739998},{"$f":"(Tier1!AL15-SystemShape!AL15)*TOCA!$D15","v":578.61496410480049},{"$f":"(Tier1!AM15-SystemShape!AM15)*TOCA!$D15","v":368.58828577129998},{"$f":"(Tier1!AN15-SystemShape!AN15)*TOCA!$D15","v":881.12932306319999},{"$f":"(Tier1!AO15-SystemShape!AO15)*TOCA!$D15","v":546.37342928079966},{"$f":"(Tier1!AP15-SystemShape!AP15)*TOCA!$D15","v":-908.5593353700001},{"$f":"(Tier1!AQ15-SystemShape!AQ15)*TOCA!$D15","v":-63.835891561199787},{"$f":"(Tier1!AR15-SystemShape!AR15)*TOCA!$D15","v":-1824.6350973867998},{"$f":"(Tier1!AS15-SystemShape!AS15)*TOCA!$D15","v":-914.00287491920017},{"$f":"(Tier1!AT15-SystemShape!AT15)*TOCA!$D15","v":-1113.5235108868001},{"$f":"(Tier1!AU15-SystemShape!AU15)*TOCA!$D15","v":-69.937548494400062},{"$f":"(Tier1!AV15-SystemShape!AV15)*TOCA!$D15","v":-967.63299353679986},{"$f":"(Tier1!AW15-SystemShape!AW15)*TOCA!$D15","v":-36.854004494399987},{"$f":"(Tier1!AX15-SystemShape!AX15)*TOCA!$D15","v":-308.59564832000024},{"$f":"(Tier1!AY15-SystemShape!AY15)*TOCA!$D15","v":-45.977950036000038}]
[null,10062,"Bonners Ferry, City of",{"$f":"(Tier1!D17-SystemShape!D17)*TOCA!$D17","v":555.97194975839966},{"$f":"(Tier1!E17-SystemShape!E17)*TOCA!$D17","v":-25.214261785600002},{"$f":"(Tier1!F17-SystemShape!F17)*TOCA!$D17","v":496.37177791039994},{"$f":"(Tier1!G17-SystemShape!G17)*TOCA!$D17","v":76.562906474800002},{"$f":"(Tier1!H17-SystemShape!H17)*TOCA!$D17","v":1493.9904346495996},{"$f":"(Tier1!I17-SystemShape!I17)*TOCA!$D17","v":677.93969772319974},{"$f":"(Tier1!J17-SystemShape!J17)*TOCA!$D17","v":1805.2516378495998},{"$f":"(Tier1!K17-SystemShape!K17)*TOCA!$D17","v":1018.8907281232},{"$f":"(Tier1!L17-SystemShape!L17)*TOCA!$D17","v":1630.3952462031998},{"$f":"(Tier1!M17-SystemShape!M17)*TOCA!$D17","v":741.80818003679997},{"$f":"(Tier1!N17-SystemShape!N17)*TOCA!$D17","v":901.81993778879996},{"$f":"(Tier1!O17-SystemShape!O17)*TOCA!$D17","v":140.34046646280012},{"$f":"(Tier1!P17-SystemShape!P17)*TOCA!$D17","v":256.09597081920015},{"$f":"(Tier1!Q17-SystemShape!Q17)*TOCA!$D17","v":-291.31672195520014},{"$f":"(Tier1!R17-SystemShape!R17)*TOCA!$D17","v":-1382.0422037200005},{"$f":"(Tier1!S17-SystemShape!S17)*TOCA!$D17","v":-1468.0001409071999},{"$f":"(Tier1!T17-SystemShape!T17)*TOCA!$D17","v":-2137.4841293807999},{"$f":"(Tier1!U17-SystemShape!U17)*TOCA!$D17","v":-1786.4179371552002},{"$f":"(Tier1!V17-SystemShape!V17)*TOCA!$D17","v":-889.15293538080005},{"$f":"(Tier1!W17-SystemShape!W17)*TOCA!$D17","v":-745.15838144639974},{"$f":"(Tier1!X17-SystemShape!X17)*TOCA!$D17","v":136.55310121920002},{"$f":"(Tier1!Y17-SystemShape!Y17)*TOCA!$D17","v":-216.20731744639988},{"$f":"(Tier1!Z17-SystemShape!Z17)*TOCA!$D17","v":323.39796607999961},{"$f":"(Tier1!AA17-SystemShape!AA17)*TOCA!$D17","v":-153.07988641599991},{"$f":"(Tier1!AB17-SystemShape!AB17)*TOCA!$D17","v":590.01494975840023},{"$f":"(Tier1!AC17-SystemShape!AC17)*TOCA!$D17","v":-11.956261785599963},{"$f":"(Tier1!AD17-SystemShape!AD17)*TOCA!$D17","v":569.04077791039981},{"$f":"(Tier1!AE17-SystemShape!AE17)*TOCA!$D17","v":40.808906474800096},{"$f":"(Tier1!AF17-SystemShape!AF17)*TOCA!$D17","v":1471.2494346495996},{"$f":"(Tier1!AG17-SystemShape!AG17)*TOCA!$D17","v":717.62669772319964},{"$f":"(Tier1!AH17-SystemShape!AH17)*TOCA!$D17","v":1853.0706378495993},{"$f":"(Tier1!AI17-SystemShape!AI17)*TOCA!$D17","v":991.27572812320022},{"$f":"(Tier1!AJ17-SystemShape!AJ17)*TOCA!$D17","v":1585.5030452175995},{"$f":"(Tier1!AK17-SystemShape!AK17)*TOCA!$D17","v":704.27107954400003},{"$f":"(Tier1!AL17-SystemShape!AL17)*TOCA!$D17","v":875.45893778880009},{"$f":"(Tier1!AM17-SystemShape!AM17)*TOCA!$D17","v":202.27446646279986},{"$f":"(Tier1!AN17-SystemShape!AN17)*TOCA!$D17","v":285.48297081919986},{"$f":"(Tier1!AO17-SystemShape!AO17)*TOCA!$D17","v":-279.13772195520005},{"$f":"(Tier1!AP17-SystemShape!AP17)*TOCA!$D17","v":-1347.6592037200003},{"$f":"(Tier1!AQ17-SystemShape!AQ17)*TOCA!$D17","v":-1454.7521409072001},{"$f":"(Tier1!AR17-SystemShape!AR17)*TOCA!$D17","v":-2100.4801293808},{"$f":"(Tier1!AS17-SystemShape!AS17)*TOCA!$D17","v":-1772.6169371552003},{"$f":"(Tier1!AT17-SystemShape!AT17)*TOCA!$D17","v":-853.28493538080011},{"$f":"(Tier1!AU17-SystemShape!AU17)*TOCA!$D17","v":-731.20638144639997},{"$f":"(Tier1!AV17-SystemShape!AV17)*TOCA!$D17","v":175.20010121919995},{"$f":"(Tier1!AW17-SystemShape!AW17)*TOCA!$D17","v":-203.57131744639992},{"$f":"(Tier1!AX17-SystemShape!AX17)*TOCA!$D17","v":359.46696608000002},{"$f":"(Tier1!AY17-SystemShape!AY17)*TOCA!$D17","v":-138.77088641599994}]
[null,10074,"Forest Grove, City of",{"$f":"(Tier1!D26-SystemShape!D26)*TOCA!$D26","v":70.090244519600674},{"$f":"(Tier1!E26-SystemShape!E26)*TOCA!$D26","v":-258.62280616639964},{"$f":"(Tier1!F26-SystemShape!F26)*TOCA!$D26","v":-639.31173104240042},{"$f":"(Tier1!G26-SystemShape!G26)*TOCA!$D26","v":-115.36367587130007},{"$f":"(Tier1!H26-SystemShape!H26)*TOCA!$D26","v":451.62415618239902},{"$f":"(Tier1!I26-SystemShape!I26)*TOCA!$D26","v":912.57492327079854},{"$f":"(Tier1!J26-SystemShape!J26)*TOCA!$D26","v":2802.3715469823983},{"$f":"(Tier1!K26-SystemShape!K26)*TOCA!$D26","v":1841.0964108707994},{"$f":"(Tier1!L26-SystemShape!L26)*TOCA!$D26","v":3189.1168863908024},{"$f":"(Tier1!M26-SystemShape!M26)*TOCA!$D26","v":1658.9071581691996},{"$f":"(Tier1!N26-SystemShape!N26)*TOCA!$D26","v":868.11818500720074},{"$f":"(Tier1!O26-SystemShape!O26)*TOCA!$D26","v":815.44180222569958},{"$f":"(Tier1!P26-SystemShape!P26)*TOCA!$D26","v":2671.9757617448013},{"$f":"(Tier1!Q26-SystemShape!Q26)*TOCA!$D26","v":1074.2253072711992},{"$f":"(Tier1!R26-SystemShape!R26)*TOCA!$D26","v":-3019.5494899299993},{"$f":"(Tier1!S26-SystemShape!S26)*TOCA!$D26","v":-1036.3873248667996},{"$f":"(Tier1!T26-SystemShape!T26)*TOCA!$D26","v":-7236.1156283052005},{"$f":"(Tier1!U26-SystemShape!U26)*TOCA!$D26","v":-4240.1044865288004},{"$f":"(Tier1!V26-SystemShape!V26)*TOCA!$D26","v":-2944.0235298051994},{"$f":"(Tier1!W26-SystemShape!W26)*TOCA!$D26","v":-419.60854304159966},{"$f":"(Tier1!X26-SystemShape!X26)*TOCA!$D26","v":-2331.2449756551996},{"$f":"(Tier1!Y26-SystemShape!Y26)*TOCA!$D26","v":-236.08172704160097},{"$f":"(Tier1!Z26-SystemShape!Z26)*TOCA!$D26","v":-1250.97981248},{"$f":"(Tier1!AA26-SystemShape!AA26)*TOCA!$D26","v":-773.539950804},{"$f":"(Tier1!AB26-SystemShape!AB26)*TOCA!$D26","v":35.278244519600776},{"$f":"(Tier1!AC26-SystemShape!AC26)*TOCA!$D26","v":-286.83680616639958},{"$f":"(Tier1!AD26-SystemShape!AD26)*TOCA!$D26","v":-1129.8647310424021},{"$f":"(Tier1!AE26-SystemShape!AE26)*TOCA!$D26","v":320.1133241287007},{"$f":"(Tier1!AF26-SystemShape!AF26)*TOCA!$D26","v":923.85415618239858},{"$f":"(Tier1!AG26-SystemShape!AG26)*TOCA!$D26","v":403.54292327079929},{"$f":"(Tier1!AH26-SystemShape!AH26)*TOCA!$D26","v":2298.0695469823968},{"$f":"(Tier1!AI26-SystemShape!AI26)*TOCA!$D26","v":2293.415410870799},{"$f":"(Tier1!AJ26-SystemShape!AJ26)*TOCA!$D26","v":3079.9513054243998},{"$f":"(Tier1!AK26-SystemShape!AK26)*TOCA!$D26","v":1648.1958676859995},{"$f":"(Tier1!AL26-SystemShape!AL26)*TOCA!$D26","v":1260.3791850071993},{"$f":"(Tier1!AM26-SystemShape!AM26)*TOCA!$D26","v":376.94680222569968},{"$f":"(Tier1!AN26-SystemShape!AN26)*TOCA!$D26","v":2641.4417617447998},{"$f":"(Tier1!AO26-SystemShape!AO26)*TOCA!$D26","v":1047.9493072711994},{"$f":"(Tier1!AP26-SystemShape!AP26)*TOCA!$D26","v":-3051.41048993},{"$f":"(Tier1!AQ26-SystemShape!AQ26)*TOCA!$D26","v":-1068.3763248667992},{"$f":"(Tier1!AR26-SystemShape!AR26)*TOCA!$D26","v":-7270.5766283052017},{"$f":"(Tier1!AS26-SystemShape!AS26)*TOCA!$D26","v":-4269.0104865288004},{"$f":"(Tier1!AT26-SystemShape!AT26)*TOCA!$D26","v":-2975.5015298052003},{"$f":"(Tier1!AU26-SystemShape!AU26)*TOCA!$D26","v":-449.53354304159984},{"$f":"(Tier1!AV26-SystemShape!AV26)*TOCA!$D26","v":-2362.1289756552014},{"$f":"(Tier1!AW26-SystemShape!AW26)*TOCA!$D26","v":-265.48472704160031},{"$f":"(Tier1!AX26-SystemShape!AX26)*TOCA!$D26","v":-1283.3198124800001},{"$f":"(Tier1!AY26-SystemShape!AY26)*TOCA!$D26","v":-803.79095080399929}]
[null,10087,"Port Angeles, City of",{"$f":"(Tier1!D35-SystemShape!D35)*TOCA!$D35","v":-582.08248400800039},{"$f":"(Tier1!E35-SystemShape!E35)*TOCA!$D35","v":2676.3326062719989},{"$f":"(Tier1!F35-SystemShape!F35)*TOCA!$D35","v":-940.0846272480012},{"$f":"(Tier1!G35-SystemShape!G35)*TOCA!$D35","v":3875.5861057740003},{"$f":"(Tier1!H35-SystemShape!H35)*TOCA!$D35","v":2434.4721700479968},{"$f":"(Tier1!I35-SystemShape!I35)*TOCA!$D35","v":3991.9323742159995},{"$f":"(Tier1!J35-SystemShape!J35)*TOCA!$D35","v":4175.4677860479969},{"$f":"(Tier1!K35-SystemShape!K35)*TOCA!$D35","v":7365.0497262159997},{"$f":"(Tier1!L35-SystemShape!L35)*TOCA!$D35","v":4445.4149566160013},{"$f":"(Tier1!M35-SystemShape!M35)*TOCA!$D35","v":6053.1850945840006},{"$f":"(Tier1!N35-SystemShape!N35)*TOCA!$D35","v":1565.9963993440015},{"$f":"(Tier1!O35-SystemShape!O35)*TOCA!$D35","v":4119.0970597140004},{"$f":"(Tier1!P35-SystemShape!P35)*TOCA!$D35","v":2317.2890076960011},{"$f":"(Tier1!Q35-SystemShape!Q35)*TOCA!$D35","v":3724.5691486239994},{"$f":"(Tier1!R35-SystemShape!R35)*TOCA!$D35","v":-4985.8102785999999},{"$f":"(Tier1!S35-SystemShape!S35)*TOCA!$D35","v":481.06993786400017},{"$f":"(Tier1!T35-SystemShape!T35)*TOCA!$D35","v":-9426.8125933039992},{"$f":"(Tier1!U35-SystemShape!U35)*TOCA!$D35","v":-2994.1795273760008},{"$f":"(Tier1!V35-SystemShape!V35)*TOCA!$D35","v":-6816.5716233040002},{"$f":"(Tier1!W35-SystemShape!W35)*TOCA!$D35","v":154.98232156799986},{"$f":"(Tier1!X35-SystemShape!X35)*TOCA!$D35","v":-6084.3881403039995},{"$f":"(Tier1!Y35-SystemShape!Y35)*TOCA!$D35","v":291.20264156799931},{"$f":"(Tier1!Z35-SystemShape!Z35)*TOCA!$D35","v":-3630.4775296000007},{"$f":"(Tier1!AA35-SystemShape!AA35)*TOCA!$D35","v":300.04523992000031},{"$f":"(Tier1!AB35-SystemShape!AB35)*TOCA!$D35","v":-586.89698862879959},{"$f":"(Tier1!AC35-SystemShape!AC35)*TOCA!$D35","v":2673.7594033791993},{"$f":"(Tier1!AD35-SystemShape!AD35)*TOCA!$D35","v":-945.96841529280027},{"$f":"(Tier1!AE35-SystemShape!AE35)*TOCA!$D35","v":3872.0852006364003},{"$f":"(Tier1!AF35-SystemShape!AF35)*TOCA!$D35","v":2428.714639372798},{"$f":"(Tier1!AG35-SystemShape!AG35)*TOCA!$D35","v":3988.4185445775984},{"$f":"(Tier1!AH35-SystemShape!AH35)*TOCA!$D35","v":4170.6108569727967},{"$f":"(Tier1!AI35-SystemShape!AI35)*TOCA!$D35","v":7362.1784117775996},{"$f":"(Tier1!AJ35-SystemShape!AJ35)*TOCA!$D35","v":4362.9771389967991},{"$f":"(Tier1!AK35-SystemShape!AK35)*TOCA!$D35","v":5844.1691319919983},{"$f":"(Tier1!AL35-SystemShape!AL35)*TOCA!$D35","v":1561.0450492384007},{"$f":"(Tier1!AM35-SystemShape!AM35)*TOCA!$D35","v":4116.2610883204006},{"$f":"(Tier1!AN35-SystemShape!AN35)*TOCA!$D35","v":2313.2992721055998},{"$f":"(Tier1!AO35-SystemShape!AO35)*TOCA!$D35","v":3722.2184386463996},{"$f":"(Tier1!AP35-SystemShape!AP35)*TOCA!$D35","v":-4991.35921796},{"$f":"(Tier1!AQ35-SystemShape!AQ35)*TOCA!$D35","v":478.06784091040026},{"$f":"(Tier1!AR35-SystemShape!AR35)*TOCA!$D35","v":-9433.8935664944001},{"$f":"(Tier1!AS35-SystemShape!AS35)*TOCA!$D35","v":-2998.0090949536016},{"$f":"(Tier1!AT35-SystemShape!AT35)*TOCA!$D35","v":-6822.4601244944006},{"$f":"(Tier1!AU35-SystemShape!AU35)*TOCA!$D35","v":152.31661284479924},{"$f":"(Tier1!AV35-SystemShape!AV35)*TOCA!$D35","v":-6090.096560694401},{"$f":"(Tier1!AW35-SystemShape!AW35)*TOCA!$D35","v":288.58096484479938},{"$f":"(Tier1!AX35-SystemShape!AX35)*TOCA!$D35","v":-3635.2669465600011},{"$f":"(Tier1!AY35-SystemShape!AY35)*TOCA!$D35","v":297.35600171200076}]
[null,10106,"Clearwater Power",{"$f":"(Tier1!D44-SystemShape!D44)*TOCA!$D44","v":0},{"$f":"(Tier1!E44-SystemShape!E44)*TOCA!$D44","v":0},{"$f":"(Tier1!F44-SystemShape!F44)*TOCA!$D44","v":0},{"$f":"(Tier1!G44-SystemShape!G44)*TOCA!$D44","v":0},{"$f":"(Tier1!H44-SystemShape!H44)*TOCA!$D44","v":0},{"$f":"(Tier1!I44-SystemShape!I44)*TOCA!$D44","v":0},{"$f":"(Tier1!J44-SystemShape!J44)*TOCA!$D44","v":0},{"$f":"(Tier1!K44-SystemShape!K44)*TOCA!$D44","v":0},{"$f":"(Tier1!L44-SystemShape!L44)*TOCA!$D44","v":0},{"$f":"(Tier1!M44-SystemShape!M44)*TOCA!$D44","v":0},{"$f":"(Tier1!N44-SystemShape!N44)*TOCA!$D44","v":0},{"$f":"(Tier1!O44-SystemShape!O44)*TOCA!$D44","v":0},{"$f":"(Tier1!P44-SystemShape!P44)*TOCA!$D44","v":0},{"$f":"(Tier1!Q44-SystemShape!Q44)*TOCA!$D44","v":0},{"$f":"(Tier1!R44-SystemShape!R44)*TOCA!$D44","v":0},{"$f":"(Tier1!S44-SystemShape!S44)*TOCA!$D44","v":0},{"$f":"(Tier1!T44-SystemShape!T44)*TOCA!$D44","v":0},{"$f":"(Tier1!U44-SystemShape!U44)*TOCA!$D44","v":0},{"$f":"(Tier1!V44-SystemShape!V44)*TOCA!$D44","v":0},{"$f":"(Tier1!W44-SystemShape!W44)*TOCA!$D44","v":0},{"$f":"(Tier1!X44-SystemShape!X44)*TOCA!$D44","v":0},{"$f":"(Tier1!Y44-SystemShape!Y44)*TOCA!$D44","v":0},{"$f":"(Tier1!Z44-SystemShape!Z44)*TOCA!$D44","v":0},{"$f":"(Tier1!AA44-SystemShape!AA44)*TOCA!$D44","v":0},{"$f":"(Tier1!AB44-SystemShape!AB44)*TOCA!$D44","v":0},{"$f":"(Tier1!AC44-SystemShape!AC44)*TOCA!$D44","v":0},{"$f":"(Tier1!AD44-SystemShape!AD44)*TOCA!$D44","v":0},{"$f":"(Tier1!AE44-SystemShape!AE44)*TOCA!$D44","v":0},{"$f":"(Tier1!AF44-SystemShape!AF44)*TOCA!$D44","v":0},{"$f":"(Tier1!AG44-SystemShape!AG44)*TOCA!$D44","v":0},{"$f":"(Tier1!AH44-SystemShape!AH44)*TOCA!$D44","v":0},{"$f":"(Tier1!AI44-SystemShape!AI44)*TOCA!$D44","v":0},{"$f":"(Tier1!AJ44-SystemShape!AJ44)*TOCA!$D44","v":0},{"$f":"(Tier1!AK44-SystemShape!AK44)*TOCA!$D44","v":0},{"$f":"(Tier1!AL44-SystemShape!AL44)*TOCA!$D44","v":0},{"$f":"(Tier1!AM44-SystemShape!AM44)*TOCA!$D44","v":0},{"$f":"(Tier1!AN44-SystemShape!AN44)*TOCA!$D44","v":0},{"$f":"(Tier1!AO44-SystemShape!AO44)*TOCA!$D44","v":0},{"$f":"(Tier1!AP44-SystemShape!AP44)*TOCA!$D44","v":0},{"$f":"(Tier1!AQ44-SystemShape!AQ44)*TOCA!$D44","v":0},{"$f":"(Tier1!AR44-SystemShape!AR44)*TOCA!$D44","v":0},{"$f":"(Tier1!AS44-SystemShape!AS44)*TOCA!$D44","v":0},{"$f":"(Tier1!AT44-SystemShape!AT44)*TOCA!$D44","v":0},{"$f":"(Tier1!AU44-SystemShape!AU44)*TOCA!$D44","v":0},{"$f":"(Tier1!AV44-SystemShape!AV44)*TOCA!$D44","v":0},{"$f":"(Tier1!AW44-SystemShape!AW44)*TOCA!$D44","v":0},{"$f":"(Tier1!AX44-SystemShape!AX44)*TOCA!$D44","v":0},{"$f":"(Tier1!AY44-SystemShape!AY44)*TOCA!$D44","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"(Tier1!D53-SystemShape!D53)*TOCA!$D53","v":0},{"$f":"(Tier1!E53-SystemShape!E53)*TOCA!$D53","v":0},{"$f":"(Tier1!F53-SystemShape!F53)*TOCA!$D53","v":0},{"$f":"(Tier1!G53-SystemShape!G53)*TOCA!$D53","v":0},{"$f":"(Tier1!H53-SystemShape!H53)*TOCA!$D53","v":0},{"$f":"(Tier1!I53-SystemShape!I53)*TOCA!$D53","v":0},{"$f":"(Tier1!J53-SystemShape!J53)*TOCA!$D53","v":0},{"$f":"(Tier1!K53-SystemShape!K53)*TOCA!$D53","v":0},{"$f":"(Tier1!L53-SystemShape!L53)*TOCA!$D53","v":0},{"$f":"(Tier1!M53-SystemShape!M53)*TOCA!$D53","v":0},{"$f":"(Tier1!N53-SystemShape!N53)*TOCA!$D53","v":0},{"$f":"(Tier1!O53-SystemShape!O53)*TOCA!$D53","v":0},{"$f":"(Tier1!P53-SystemShape!P53)*TOCA!$D53","v":0},{"$f":"(Tier1!Q53-SystemShape!Q53)*TOCA!$D53","v":0},{"$f":"(Tier1!R53-SystemShape!R53)*TOCA!$D53","v":0},{"$f":"(Tier1!S53-SystemShape!S53)*TOCA!$D53","v":0},{"$f":"(Tier1!T53-SystemShape!T53)*TOCA!$D53","v":0},{"$f":"(Tier1!U53-SystemShape!U53)*TOCA!$D53","v":0},{"$f":"(Tier1!V53-SystemShape!V53)*TOCA!$D53","v":0},{"$f":"(Tier1!W53-SystemShape!W53)*TOCA!$D53","v":0},{"$f":"(Tier1!X53-SystemShape!X53)*TOCA!$D53","v":0},{"$f":"(Tier1!Y53-SystemShape!Y53)*TOCA!$D53","v":0},{"$f":"(Tier1!Z53-SystemShape!Z53)*TOCA!$D53","v":0},{"$f":"(Tier1!AA53-SystemShape!AA53)*TOCA!$D53","v":0},{"$f":"(Tier1!AB53-SystemShape!AB53)*TOCA!$D53","v":0},{"$f":"(Tier1!AC53-SystemShape!AC53)*TOCA!$D53","v":0},{"$f":"(Tier1!AD53-SystemShape!AD53)*TOCA!$D53","v":0},{"$f":"(Tier1!AE53-SystemShape!AE53)*TOCA!$D53","v":0},{"$f":"(Tier1!AF53-SystemShape!AF53)*TOCA!$D53","v":0},{"$f":"(Tier1!AG53-SystemShape!AG53)*TOCA!$D53","v":0},{"$f":"(Tier1!AH53-SystemShape!AH53)*TOCA!$D53","v":0},{"$f":"(Tier1!AI53-SystemShape!AI53)*TOCA!$D53","v":0},{"$f":"(Tier1!AJ53-SystemShape!AJ53)*TOCA!$D53","v":0},{"$f":"(Tier1!AK53-SystemShape!AK53)*TOCA!$D53","v":0},{"$f":"(Tier1!AL53-SystemShape!AL53)*TOCA!$D53","v":0},{"$f":"(Tier1!AM53-SystemShape!AM53)*TOCA!$D53","v":0},{"$f":"(Tier1!AN53-SystemShape!AN53)*TOCA!$D53","v":0},{"$f":"(Tier1!AO53-SystemShape!AO53)*TOCA!$D53","v":0},{"$f":"(Tier1!AP53-SystemShape!AP53)*TOCA!$D53","v":0},{"$f":"(Tier1!AQ53-SystemShape!AQ53)*TOCA!$D53","v":0},{"$f":"(Tier1!AR53-SystemShape!AR53)*TOCA!$D53","v":0},{"$f":"(Tier1!AS53-SystemShape!AS53)*TOCA!$D53","v":0},{"$f":"(Tier1!AT53-SystemShape!AT53)*TOCA!$D53","v":0},{"$f":"(Tier1!AU53-SystemShape!AU53)*TOCA!$D53","v":0},{"$f":"(Tier1!AV53-SystemShape!AV53)*TOCA!$D53","v":0},{"$f":"(Tier1!AW53-SystemShape!AW53)*TOCA!$D53","v":0},{"$f":"(Tier1!AX53-SystemShape!AX53)*TOCA!$D53","v":0},{"$f":"(Tier1!AY53-SystemShape!AY53)*TOCA!$D53","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"(Tier1!D62-SystemShape!D62)*TOCA!$D62","v":-42.131829470399992},{"$f":"(Tier1!E62-SystemShape!E62)*TOCA!$D62","v":1.2167719936000054},{"$f":"(Tier1!F62-SystemShape!F62)*TOCA!$D62","v":-42.254620982400013},{"$f":"(Tier1!G62-SystemShape!G62)*TOCA!$D62","v":15.008947661200011},{"$f":"(Tier1!H62-SystemShape!H62)*TOCA!$D62","v":29.310267622400005},{"$f":"(Tier1!I62-SystemShape!I62)*TOCA!$D62","v":83.15003850079998},{"$f":"(Tier1!J62-SystemShape!J62)*TOCA!$D62","v":85.415888422399973},{"$f":"(Tier1!K62-SystemShape!K62)*TOCA!$D62","v":109.62733610079999},{"$f":"(Tier1!L62-SystemShape!L62)*TOCA!$D62","v":60.817723620799995},{"$f":"(Tier1!M62-SystemShape!M62)*TOCA!$D62","v":76.523606939199993},{"$f":"(Tier1!N62-SystemShape!N62)*TOCA!$D62","v":-15.365242172799981},{"$f":"(Tier1!O62-SystemShape!O62)*TOCA!$D62","v":36.38726583319999},{"$f":"(Tier1!P62-SystemShape!P62)*TOCA!$D62","v":5.1502001247999942},{"$f":"(Tier1!Q62-SystemShape!Q62)*TOCA!$D62","v":24.639083491199983},{"$f":"(Tier1!R62-SystemShape!R62)*TOCA!$D62","v":-81.990566680000001},{"$f":"(Tier1!S62-SystemShape!S62)*TOCA!$D62","v":-4.7817901967999887},{"$f":"(Tier1!T62-SystemShape!T62)*TOCA!$D62","v":-120.14806367519998},{"$f":"(Tier1!U62-SystemShape!U62)*TOCA!$D62","v":-50.275365308800005},{"$f":"(Tier1!V62-SystemShape!V62)*TOCA!$D62","v":-55.309177675199976},{"$f":"(Tier1!W62-SystemShape!W62)*TOCA!$D62","v":13.483388998400002},{"$f":"(Tier1!X62-SystemShape!X62)*TOCA!$D62","v":-66.137602275199981},{"$f":"(Tier1!Y62-SystemShape!Y62)*TOCA!$D62","v":1.7158049983999888},{"$f":"(Tier1!Z62-SystemShape!Z62)*TOCA!$D62","v":-54.779700480000031},{"$f":"(Tier1!AA62-SystemShape!AA62)*TOCA!$D62","v":-11.061790703999989},{"$f":"(Tier1!AB62-SystemShape!AB62)*TOCA!$D62","v":-41.530016392799979},{"$f":"(Tier1!AC62-SystemShape!AC62)*TOCA!$D62","v":1.5384223552000122},{"$f":"(Tier1!AD62-SystemShape!AD62)*TOCA!$D62","v":-50.683147476799974},{"$f":"(Tier1!AE62-SystemShape!AE62)*TOCA!$D62","v":24.61156080340001},{"$f":"(Tier1!AF62-SystemShape!AF62)*TOCA!$D62","v":41.993958956800014},{"$f":"(Tier1!AG62-SystemShape!AG62)*TOCA!$D62","v":71.625267205600011},{"$f":"(Tier1!AH62-SystemShape!AH62)*TOCA!$D62","v":73.732004556799978},{"$f":"(Tier1!AI62-SystemShape!AI62)*TOCA!$D62","v":122.27825040560001},{"$f":"(Tier1!AJ62-SystemShape!AJ62)*TOCA!$D62","v":59.321731800799995},{"$f":"(Tier1!AK62-SystemShape!AK62)*TOCA!$D62","v":75.37805525200001},{"$f":"(Tier1!AL62-SystemShape!AL62)*TOCA!$D62","v":-6.3663234095999712},{"$f":"(Tier1!AM62-SystemShape!AM62)*TOCA!$D62","v":28.362762257400007},{"$f":"(Tier1!AN62-SystemShape!AN62)*TOCA!$D62","v":5.6489170736000176},{"$f":"(Tier1!AO62-SystemShape!AO62)*TOCA!$D62","v":24.932922238399996},{"$f":"(Tier1!AP62-SystemShape!AP62)*TOCA!$D62","v":-81.296949259999991},{"$f":"(Tier1!AQ62-SystemShape!AQ62)*TOCA!$D62","v":-4.4065280775999724},{"$f":"(Tier1!AR62-SystemShape!AR62)*TOCA!$D62","v":-119.26294202639997},{"$f":"(Tier1!AS62-SystemShape!AS62)*TOCA!$D62","v":-49.796669361599996},{"$f":"(Tier1!AT62-SystemShape!AT62)*TOCA!$D62","v":-54.573115026399989},{"$f":"(Tier1!AU62-SystemShape!AU62)*TOCA!$D62","v":13.816602588800009},{"$f":"(Tier1!AV62-SystemShape!AV62)*TOCA!$D62","v":-65.424049726399971},{"$f":"(Tier1!AW62-SystemShape!AW62)*TOCA!$D62","v":2.0435145887999937},{"$f":"(Tier1!AX62-SystemShape!AX62)*TOCA!$D62","v":-54.181023360000012},{"$f":"(Tier1!AY62-SystemShape!AY62)*TOCA!$D62","v":-10.725635927999988}]
[null,10203,"Idaho County L & P",{"$f":"(Tier1!D71-SystemShape!D71)*TOCA!$D71","v":-30.874728362399765},{"$f":"(Tier1!E71-SystemShape!E71)*TOCA!$D71","v":59.340059321599938},{"$f":"(Tier1!F71-SystemShape!F71)*TOCA!$D71","v":-60.53195113440006},{"$f":"(Tier1!G71-SystemShape!G71)*TOCA!$D71","v":317.43978746219977},{"$f":"(Tier1!H71-SystemShape!H71)*TOCA!$D71","v":742.89181997439937},{"$f":"(Tier1!I71-SystemShape!I71)*TOCA!$D71","v":770.20592758479984},{"$f":"(Tier1!J71-SystemShape!J71)*TOCA!$D71","v":1098.3921247743997},{"$f":"(Tier1!K71-SystemShape!K71)*TOCA!$D71","v":1041.8709731848001},{"$f":"(Tier1!L71-SystemShape!L71)*TOCA!$D71","v":811.18865030479992},{"$f":"(Tier1!M71-SystemShape!M71)*TOCA!$D71","v":688.85068905519984},{"$f":"(Tier1!N71-SystemShape!N71)*TOCA!$D71","v":319.70436068320032},{"$f":"(Tier1!O71-SystemShape!O71)*TOCA!$D71","v":417.30922994419984},{"$f":"(Tier1!P71-SystemShape!P71)*TOCA!$D71","v":403.82614222879965},{"$f":"(Tier1!Q71-SystemShape!Q71)*TOCA!$D71","v":318.74035106719998},{"$f":"(Tier1!R71-SystemShape!R71)*TOCA!$D71","v":-782.37803058000054},{"$f":"(Tier1!S71-SystemShape!S71)*TOCA!$D71","v":-180.64506236080001},{"$f":"(Tier1!T71-SystemShape!T71)*TOCA!$D71","v":-1612.0521330711999},{"$f":"(Tier1!U71-SystemShape!U71)*TOCA!$D71","v":-784.34347173280003},{"$f":"(Tier1!V71-SystemShape!V71)*TOCA!$D71","v":-539.22659207119978},{"$f":"(Tier1!W71-SystemShape!W71)*TOCA!$D71","v":92.769415830400021},{"$f":"(Tier1!X71-SystemShape!X71)*TOCA!$D71","v":-488.56466217119987},{"$f":"(Tier1!Y71-SystemShape!Y71)*TOCA!$D71","v":-21.506488169600061},{"$f":"(Tier1!Z71-SystemShape!Z71)*TOCA!$D71","v":-517.86265088000027},{"$f":"(Tier1!AA71-SystemShape!AA71)*TOCA!$D71","v":-120.1198596239999},{"$f":"(Tier1!AB71-SystemShape!AB71)*TOCA!$D71","v":-19.998728362400016},{"$f":"(Tier1!AC71-SystemShape!AC71)*TOCA!$D71","v":65.468059321599867},{"$f":"(Tier1!AD71-SystemShape!AD71)*TOCA!$D71","v":-47.354951134399926},{"$f":"(Tier1!AE71-SystemShape!AE71)*TOCA!$D71","v":326.74778746219977},{"$f":"(Tier1!AF71-SystemShape!AF71)*TOCA!$D71","v":759.0678199743993},{"$f":"(Tier1!AG71-SystemShape!AG71)*TOCA!$D71","v":781.38892758479983},{"$f":"(Tier1!AH71-SystemShape!AH71)*TOCA!$D71","v":1114.0061247743997},{"$f":"(Tier1!AI71-SystemShape!AI71)*TOCA!$D71","v":1052.7279731848},{"$f":"(Tier1!AJ71-SystemShape!AJ71)*TOCA!$D71","v":923.49330082639972},{"$f":"(Tier1!AK71-SystemShape!AK71)*TOCA!$D71","v":747.03201431599996},{"$f":"(Tier1!AL71-SystemShape!AL71)*TOCA!$D71","v":332.35136068320026},{"$f":"(Tier1!AM71-SystemShape!AM71)*TOCA!$D71","v":425.52622994419971},{"$f":"(Tier1!AN71-SystemShape!AN71)*TOCA!$D71","v":414.62614222879984},{"$f":"(Tier1!AO71-SystemShape!AO71)*TOCA!$D71","v":325.43935106720005},{"$f":"(Tier1!AP71-SystemShape!AP71)*TOCA!$D71","v":-772.62003058000028},{"$f":"(Tier1!AQ71-SystemShape!AQ71)*TOCA!$D71","v":-174.32206236080015},{"$f":"(Tier1!AR71-SystemShape!AR71)*TOCA!$D71","v":-1602.0741330711999},{"$f":"(Tier1!AS71-SystemShape!AS71)*TOCA!$D71","v":-778.56447173280003},{"$f":"(Tier1!AT71-SystemShape!AT71)*TOCA!$D71","v":-527.51159207120008},{"$f":"(Tier1!AU71-SystemShape!AU71)*TOCA!$D71","v":99.536415830400074},{"$f":"(Tier1!AV71-SystemShape!AV71)*TOCA!$D71","v":-477.23966217120005},{"$f":"(Tier1!AW71-SystemShape!AW71)*TOCA!$D71","v":-15.438488169600078},{"$f":"(Tier1!AX71-SystemShape!AX71)*TOCA!$D71","v":-509.02865087999999},{"$f":"(Tier1!AY71-SystemShape!AY71)*TOCA!$D71","v":-114.4468596239999}]
[null,10204,"Idaho Falls Power",{"$f":"(Tier1!D72-SystemShape!D72)*TOCA!$D72","v":-1290.1293292949995},{"$f":"(Tier1!E72-SystemShape!E72)*TOCA!$D72","v":1008.7151964675013},{"$f":"(Tier1!F72-SystemShape!F72)*TOCA!$D72","v":-2703.7265922138795},{"$f":"(Tier1!G72-SystemShape!G72)*TOCA!$D72","v":451.01014653499533},{"$f":"(Tier1!H72-SystemShape!H72)*TOCA!$D72","v":-476.0318730450781},{"$f":"(Tier1!I72-SystemShape!I72)*TOCA!$D72","v":2676.7908802322545},{"$f":"(Tier1!J72-SystemShape!J72)*TOCA!$D72","v":2285.7341215888573},{"$f":"(Tier1!K72-SystemShape!K72)*TOCA!$D72","v":3859.1422112094615},{"$f":"(Tier1!L72-SystemShape!L72)*TOCA!$D72","v":1285.604725053081},{"$f":"(Tier1!M72-SystemShape!M72)*TOCA!$D72","v":2420.7883923161526},{"$f":"(Tier1!N72-SystemShape!N72)*TOCA!$D72","v":-846.4122419851592},{"$f":"(Tier1!O72-SystemShape!O72)*TOCA!$D72","v":1601.735101478278},{"$f":"(Tier1!P72-SystemShape!P72)*TOCA!$D72","v":192.46969593707763},{"$f":"(Tier1!Q72-SystemShape!Q72)*TOCA!$D72","v":1353.2417790732497},{"$f":"(Tier1!R72-SystemShape!R72)*TOCA!$D72","v":-2970.8540632881613},{"$f":"(Tier1!S72-SystemShape!S72)*TOCA!$D72","v":1244.6828371291822},{"$f":"(Tier1!T72-SystemShape!T72)*TOCA!$D72","v":-6200.196274619766},{"$f":"(Tier1!U72-SystemShape!U72)*TOCA!$D72","v":-1643.6399700125203},{"$f":"(Tier1!V72-SystemShape!V72)*TOCA!$D72","v":-2871.331402651027},{"$f":"(Tier1!W72-SystemShape!W72)*TOCA!$D72","v":1980.3844890568826},{"$f":"(Tier1!X72-SystemShape!X72)*TOCA!$D72","v":-2720.1624050363771},{"$f":"(Tier1!Y72-SystemShape!Y72)*TOCA!$D72","v":1889.2971177847794},{"$f":"(Tier1!Z72-SystemShape!Z72)*TOCA!$D72","v":-2445.759064626759},{"$f":"(Tier1!AA72-SystemShape!AA72)*TOCA!$D72","v":495.54391891859268},{"$f":"(Tier1!AB72-SystemShape!AB72)*TOCA!$D72","v":-1188.4048012572093},{"$f":"(Tier1!AC72-SystemShape!AC72)*TOCA!$D72","v":1075.6858472031263},{"$f":"(Tier1!AD72-SystemShape!AD72)*TOCA!$D72","v":-2987.796603886427},{"$f":"(Tier1!AE72-SystemShape!AE72)*TOCA!$D72","v":935.31186527560476},{"$f":"(Tier1!AF72-SystemShape!AF72)*TOCA!$D72","v":132.40475674502522},{"$f":"(Tier1!AG72-SystemShape!AG72)*TOCA!$D72","v":2299.0135480615154},{"$f":"(Tier1!AH72-SystemShape!AH72)*TOCA!$D72","v":1922.4216421830788},{"$f":"(Tier1!AI72-SystemShape!AI72)*TOCA!$D72","v":4446.7091618163922},{"$f":"(Tier1!AJ72-SystemShape!AJ72)*TOCA!$D72","v":1720.0087620678387},{"$f":"(Tier1!AK72-SystemShape!AK72)*TOCA!$D72","v":2752.8430349116788},{"$f":"(Tier1!AL72-SystemShape!AL72)*TOCA!$D72","v":-359.18610806833385},{"$f":"(Tier1!AM72-SystemShape!AM72)*TOCA!$D72","v":1300.1353486019452},{"$f":"(Tier1!AN72-SystemShape!AN72)*TOCA!$D72","v":286.12963522829887},{"$f":"(Tier1!AO72-SystemShape!AO72)*TOCA!$D72","v":1417.6256062668344},{"$f":"(Tier1!AP72-SystemShape!AP72)*TOCA!$D72","v":-2864.6234413930815},{"$f":"(Tier1!AQ72-SystemShape!AQ72)*TOCA!$D72","v":1323.3193623939505},{"$f":"(Tier1!AR72-SystemShape!AR72)*TOCA!$D72","v":-6082.512961891447},{"$f":"(Tier1!AS72-SystemShape!AS72)*TOCA!$D72","v":-1567.3077399514414},{"$f":"(Tier1!AT72-SystemShape!AT72)*TOCA!$D72","v":-2756.5125271861489},{"$f":"(Tier1!AU72-SystemShape!AU72)*TOCA!$D72","v":2056.7040051109207},{"$f":"(Tier1!AV72-SystemShape!AV72)*TOCA!$D72","v":-2608.384734373476},{"$f":"(Tier1!AW72-SystemShape!AW72)*TOCA!$D72","v":1963.9228108362977},{"$f":"(Tier1!AX72-SystemShape!AX72)*TOCA!$D72","v":-2353.1899794887613},{"$f":"(Tier1!AY72-SystemShape!AY72)*TOCA!$D72","v":561.38893912895946}]
[null,10242,"Lost River Elec Coop",{"$f":"(Tier1!D81-SystemShape!D81)*TOCA!$D81","v":-1966.6783953343997},{"$f":"(Tier1!E81-SystemShape!E81)*TOCA!$D81","v":-781.16003863040009},{"$f":"(Tier1!F81-SystemShape!F81)*TOCA!$D81","v":-2870.2853217664001},{"$f":"(Tier1!G81-SystemShape!G81)*TOCA!$D81","v":-1314.4420309968004},{"$f":"(Tier1!H81-SystemShape!H81)*TOCA!$D81","v":-2148.9423591936002},{"$f":"(Tier1!I81-SystemShape!I81)*TOCA!$D81","v":-841.09638517120038},{"$f":"(Tier1!J81-SystemShape!J81)*TOCA!$D81","v":-1403.0942103936004},{"$f":"(Tier1!K81-SystemShape!K81)*TOCA!$D81","v":-284.1260715712001},{"$f":"(Tier1!L81-SystemShape!L81)*TOCA!$D81","v":-1368.7204008511999},{"$f":"(Tier1!M81-SystemShape!M81)*TOCA!$D81","v":-382.35753898879989},{"$f":"(Tier1!N81-SystemShape!N81)*TOCA!$D81","v":-2120.3531390207991},{"$f":"(Tier1!O81-SystemShape!O81)*TOCA!$D81","v":-860.01188480480005},{"$f":"(Tier1!P81-SystemShape!P81)*TOCA!$D81","v":-1494.1421027072001},{"$f":"(Tier1!Q81-SystemShape!Q81)*TOCA!$D81","v":-677.62951111680013},{"$f":"(Tier1!R81-SystemShape!R81)*TOCA!$D81","v":-90.666880480000145},{"$f":"(Tier1!S81-SystemShape!S81)*TOCA!$D81","v":1079.5662681151998},{"$f":"(Tier1!T81-SystemShape!T81)*TOCA!$D81","v":1055.0296004927995},{"$f":"(Tier1!U81-SystemShape!U81)*TOCA!$D81","v":1747.2195320831997},{"$f":"(Tier1!V81-SystemShape!V81)*TOCA!$D81","v":3460.4064964928002},{"$f":"(Tier1!W81-SystemShape!W81)*TOCA!$D81","v":4312.1715463423989},{"$f":"(Tier1!X81-SystemShape!X81)*TOCA!$D81","v":2473.1946108927996},{"$f":"(Tier1!Y81-SystemShape!Y81)*TOCA!$D81","v":3000.5675223423996},{"$f":"(Tier1!Z81-SystemShape!Z81)*TOCA!$D81","v":230.15650271999993},{"$f":"(Tier1!AA81-SystemShape!AA81)*TOCA!$D81","v":999.5091906560001},{"$f":"(Tier1!AB81-SystemShape!AB81)*TOCA!$D81","v":-1956.3693953344},{"$f":"(Tier1!AC81-SystemShape!AC81)*TOCA!$D81","v":-774.31603863040004},{"$f":"(Tier1!AD81-SystemShape!AD81)*TOCA!$D81","v":-2860.6663217664},{"$f":"(Tier1!AE81-SystemShape!AE81)*TOCA!$D81","v":-1306.9080309968003},{"$f":"(Tier1!AF81-SystemShape!AF81)*TOCA!$D81","v":-2139.3293591936003},{"$f":"(Tier1!AG81-SystemShape!AG81)*TOCA!$D81","v":-833.55638517120042},{"$f":"(Tier1!AH81-SystemShape!AH81)*TOCA!$D81","v":-1393.5322103936005},{"$f":"(Tier1!AI81-SystemShape!AI81)*TOCA!$D81","v":-276.53507157119975},{"$f":"(Tier1!AJ81-SystemShape!AJ81)*TOCA!$D81","v":-1278.1628122816001},{"$f":"(Tier1!AK81-SystemShape!AK81)*TOCA!$D81","v":-353.11324470400018},{"$f":"(Tier1!AL81-SystemShape!AL81)*TOCA!$D81","v":-2110.5261390207993},{"$f":"(Tier1!AM81-SystemShape!AM81)*TOCA!$D81","v":-852.6868848048},{"$f":"(Tier1!AN81-SystemShape!AN81)*TOCA!$D81","v":-1484.0391027072001},{"$f":"(Tier1!AO81-SystemShape!AO81)*TOCA!$D81","v":-670.58051111680015},{"$f":"(Tier1!AP81-SystemShape!AP81)*TOCA!$D81","v":-46.194880480000393},{"$f":"(Tier1!AQ81-SystemShape!AQ81)*TOCA!$D81","v":1114.5602681152},{"$f":"(Tier1!AR81-SystemShape!AR81)*TOCA!$D81","v":1101.5436004927997},{"$f":"(Tier1!AS81-SystemShape!AS81)*TOCA!$D81","v":1780.1695320831996},{"$f":"(Tier1!AT81-SystemShape!AT81)*TOCA!$D81","v":3505.0574964928001},{"$f":"(Tier1!AU81-SystemShape!AU81)*TOCA!$D81","v":4346.9855463423992},{"$f":"(Tier1!AV81-SystemShape!AV81)*TOCA!$D81","v":2519.4656108927993},{"$f":"(Tier1!AW81-SystemShape!AW81)*TOCA!$D81","v":3033.7605223423998},{"$f":"(Tier1!AX81-SystemShape!AX81)*TOCA!$D81","v":275.18850272000009},{"$f":"(Tier1!AY81-SystemShape!AY81)*TOCA!$D81","v":1033.9421906560001}]
[null,10278,"Northern Lights",{"$f":"(Tier1!D90-SystemShape!D90)*TOCA!$D90","v":0},{"$f":"(Tier1!E90-SystemShape!E90)*TOCA!$D90","v":0},{"$f":"(Tier1!F90-SystemShape!F90)*TOCA!$D90","v":0},{"$f":"(Tier1!G90-SystemShape!G90)*TOCA!$D90","v":0},{"$f":"(Tier1!H90-SystemShape!H90)*TOCA!$D90","v":0},{"$f":"(Tier1!I90-SystemShape!I90)*TOCA!$D90","v":0},{"$f":"(Tier1!J90-SystemShape!J90)*TOCA!$D90","v":0},{"$f":"(Tier1!K90-SystemShape!K90)*TOCA!$D90","v":0},{"$f":"(Tier1!L90-SystemShape!L90)*TOCA!$D90","v":0},{"$f":"(Tier1!M90-SystemShape!M90)*TOCA!$D90","v":0},{"$f":"(Tier1!N90-SystemShape!N90)*TOCA!$D90","v":0},{"$f":"(Tier1!O90-SystemShape!O90)*TOCA!$D90","v":0},{"$f":"(Tier1!P90-SystemShape!P90)*TOCA!$D90","v":0},{"$f":"(Tier1!Q90-SystemShape!Q90)*TOCA!$D90","v":0},{"$f":"(Tier1!R90-SystemShape!R90)*TOCA!$D90","v":0},{"$f":"(Tier1!S90-SystemShape!S90)*TOCA!$D90","v":0},{"$f":"(Tier1!T90-SystemShape!T90)*TOCA!$D90","v":0},{"$f":"(Tier1!U90-SystemShape!U90)*TOCA!$D90","v":0},{"$f":"(Tier1!V90-SystemShape!V90)*TOCA!$D90","v":0},{"$f":"(Tier1!W90-SystemShape!W90)*TOCA!$D90","v":0},{"$f":"(Tier1!X90-SystemShape!X90)*TOCA!$D90","v":0},{"$f":"(Tier1!Y90-SystemShape!Y90)*TOCA!$D90","v":0},{"$f":"(Tier1!Z90-SystemShape!Z90)*TOCA!$D90","v":0},{"$f":"(Tier1!AA90-SystemShape!AA90)*TOCA!$D90","v":0},{"$f":"(Tier1!AB90-SystemShape!AB90)*TOCA!$D90","v":0},{"$f":"(Tier1!AC90-SystemShape!AC90)*TOCA!$D90","v":0},{"$f":"(Tier1!AD90-SystemShape!AD90)*TOCA!$D90","v":0},{"$f":"(Tier1!AE90-SystemShape!AE90)*TOCA!$D90","v":0},{"$f":"(Tier1!AF90-SystemShape!AF90)*TOCA!$D90","v":0},{"$f":"(Tier1!AG90-SystemShape!AG90)*TOCA!$D90","v":0},{"$f":"(Tier1!AH90-SystemShape!AH90)*TOCA!$D90","v":0},{"$f":"(Tier1!AI90-SystemShape!AI90)*TOCA!$D90","v":0},{"$f":"(Tier1!AJ90-SystemShape!AJ90)*TOCA!$D90","v":0},{"$f":"(Tier1!AK90-SystemShape!AK90)*TOCA!$D90","v":0},{"$f":"(Tier1!AL90-SystemShape!AL90)*TOCA!$D90","v":0},{"$f":"(Tier1!AM90-SystemShape!AM90)*TOCA!$D90","v":0},{"$f":"(Tier1!AN90-SystemShape!AN90)*TOCA!$D90","v":0},{"$f":"(Tier1!AO90-SystemShape!AO90)*TOCA!$D90","v":0},{"$f":"(Tier1!AP90-SystemShape!AP90)*TOCA!$D90","v":0},{"$f":"(Tier1!AQ90-SystemShape!AQ90)*TOCA!$D90","v":0},{"$f":"(Tier1!AR90-SystemShape!AR90)*TOCA!$D90","v":0},{"$f":"(Tier1!AS90-SystemShape!AS90)*TOCA!$D90","v":0},{"$f":"(Tier1!AT90-SystemShape!AT90)*TOCA!$D90","v":0},{"$f":"(Tier1!AU90-SystemShape!AU90)*TOCA!$D90","v":0},{"$f":"(Tier1!AV90-SystemShape!AV90)*TOCA!$D90","v":0},{"$f":"(Tier1!AW90-SystemShape!AW90)*TOCA!$D90","v":0},{"$f":"(Tier1!AX90-SystemShape!AX90)*TOCA!$D90","v":0},{"$f":"(Tier1!AY90-SystemShape!AY90)*TOCA!$D90","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"(Tier1!D99-SystemShape!D99)*TOCA!$D99","v":-5639.0918857762445},{"$f":"(Tier1!E99-SystemShape!E99)*TOCA!$D99","v":-2293.7813612689547},{"$f":"(Tier1!F99-SystemShape!F99)*TOCA!$D99","v":4481.2072823395192},{"$f":"(Tier1!G99-SystemShape!G99)*TOCA!$D99","v":5998.6953660211775},{"$f":"(Tier1!H99-SystemShape!H99)*TOCA!$D99","v":2770.8347026800384},{"$f":"(Tier1!I99-SystemShape!I99)*TOCA!$D99","v":5212.116780174736},{"$f":"(Tier1!J99-SystemShape!J99)*TOCA!$D99","v":11081.985187105865},{"$f":"(Tier1!K99-SystemShape!K99)*TOCA!$D99","v":10623.37187334895},{"$f":"(Tier1!L99-SystemShape!L99)*TOCA!$D99","v":10066.21244255776},{"$f":"(Tier1!M99-SystemShape!M99)*TOCA!$D99","v":8796.0809552822539},{"$f":"(Tier1!N99-SystemShape!N99)*TOCA!$D99","v":7551.8192910332109},{"$f":"(Tier1!O99-SystemShape!O99)*TOCA!$D99","v":8014.4561141348913},{"$f":"(Tier1!P99-SystemShape!P99)*TOCA!$D99","v":-6729.0175474327998},{"$f":"(Tier1!Q99-SystemShape!Q99)*TOCA!$D99","v":-3805.7379325432003},{"$f":"(Tier1!R99-SystemShape!R99)*TOCA!$D99","v":-10919.965851770001},{"$f":"(Tier1!S99-SystemShape!S99)*TOCA!$D99","v":-5907.9391736251991},{"$f":"(Tier1!T99-SystemShape!T99)*TOCA!$D99","v":-13934.912677882799},{"$f":"(Tier1!U99-SystemShape!U99)*TOCA!$D99","v":-7536.3496447431999},{"$f":"(Tier1!V99-SystemShape!V99)*TOCA!$D99","v":-7460.1787015763502},{"$f":"(Tier1!W99-SystemShape!W99)*TOCA!$D99","v":-1991.1603142688527},{"$f":"(Tier1!X99-SystemShape!X99)*TOCA!$D99","v":-6997.1587419683037},{"$f":"(Tier1!Y99-SystemShape!Y99)*TOCA!$D99","v":-1818.8557785269322},{"$f":"(Tier1!Z99-SystemShape!Z99)*TOCA!$D99","v":-1006.277718719999},{"$f":"(Tier1!AA99-SystemShape!AA99)*TOCA!$D99","v":1442.9437000440003},{"$f":"(Tier1!AB99-SystemShape!AB99)*TOCA!$D99","v":-5414.4881774966307},{"$f":"(Tier1!AC99-SystemShape!AC99)*TOCA!$D99","v":-2205.577604872567},{"$f":"(Tier1!AD99-SystemShape!AD99)*TOCA!$D99","v":3638.8626122523074},{"$f":"(Tier1!AE99-SystemShape!AE99)*TOCA!$D99","v":6329.4970224173685},{"$f":"(Tier1!AF99-SystemShape!AF99)*TOCA!$D99","v":3157.8754686475331},{"$f":"(Tier1!AG99-SystemShape!AG99)*TOCA!$D99","v":4424.5143198832611},{"$f":"(Tier1!AH99-SystemShape!AH99)*TOCA!$D99","v":9808.3191738475216},{"$f":"(Tier1!AI99-SystemShape!AI99)*TOCA!$D99","v":10897.681744283254},{"$f":"(Tier1!AJ99-SystemShape!AJ99)*TOCA!$D99","v":9835.1820567036011},{"$f":"(Tier1!AK99-SystemShape!AK99)*TOCA!$D99","v":8665.9406426340011},{"$f":"(Tier1!AL99-SystemShape!AL99)*TOCA!$D99","v":7828.3115930584263},{"$f":"(Tier1!AM99-SystemShape!AM99)*TOCA!$D99","v":7009.7356718566898},{"$f":"(Tier1!AN99-SystemShape!AN99)*TOCA!$D99","v":-6451.9892419688003},{"$f":"(Tier1!AO99-SystemShape!AO99)*TOCA!$D99","v":-3649.5425771271998},{"$f":"(Tier1!AP99-SystemShape!AP99)*TOCA!$D99","v":-10465.64644167},{"$f":"(Tier1!AQ99-SystemShape!AQ99)*TOCA!$D99","v":-5662.1424855491996},{"$f":"(Tier1!AR99-SystemShape!AR99)*TOCA!$D99","v":-13355.157997918799},{"$f":"(Tier1!AS99-SystemShape!AS99)*TOCA!$D99","v":-7222.8037993272001},{"$f":"(Tier1!AT99-SystemShape!AT99)*TOCA!$D99","v":-7160.5727551284763},{"$f":"(Tier1!AU99-SystemShape!AU99)*TOCA!$D99","v":-1916.8115400407219},{"$f":"(Tier1!AV99-SystemShape!AV99)*TOCA!$D99","v":-6717.0999396655716},{"$f":"(Tier1!AW99-SystemShape!AW99)*TOCA!$D99","v":-1751.8991276536244},{"$f":"(Tier1!AX99-SystemShape!AX99)*TOCA!$D99","v":-986.37892511999962},{"$f":"(Tier1!AY99-SystemShape!AY99)*TOCA!$D99","v":1365.3373023240001}]
[null,10352,"Skamania County PUD #1",{"$f":"(Tier1!D108-SystemShape!D108)*TOCA!$D108","v":4.6712018496000383},{"$f":"(Tier1!E108-SystemShape!E108)*TOCA!$D108","v":-74.350542886400035},{"$f":"(Tier1!F108-SystemShape!F108)*TOCA!$D108","v":-326.17610506240089},{"$f":"(Tier1!G108-SystemShape!G108)*TOCA!$D108","v":33.23129745119968},{"$f":"(Tier1!H108-SystemShape!H108)*TOCA!$D108","v":1460.4006897024001},{"$f":"(Tier1!I108-SystemShape!I108)*TOCA!$D108","v":1713.4982028607992},{"$f":"(Tier1!J108-SystemShape!J108)*TOCA!$D108","v":2793.2526705023984},{"$f":"(Tier1!K108-SystemShape!K108)*TOCA!$D108","v":2056.4264204608003},{"$f":"(Tier1!L108-SystemShape!L108)*TOCA!$D108","v":2372.7247919807996},{"$f":"(Tier1!M108-SystemShape!M108)*TOCA!$D108","v":1401.1620905792001},{"$f":"(Tier1!N108-SystemShape!N108)*TOCA!$D108","v":692.75480606719975},{"$f":"(Tier1!O108-SystemShape!O108)*TOCA!$D108","v":779.85499052319938},{"$f":"(Tier1!P108-SystemShape!P108)*TOCA!$D108","v":1345.9953902848001},{"$f":"(Tier1!Q108-SystemShape!Q108)*TOCA!$D108","v":610.73030053119965},{"$f":"(Tier1!R108-SystemShape!R108)*TOCA!$D108","v":-1763.7643476800013},{"$f":"(Tier1!S108-SystemShape!S108)*TOCA!$D108","v":-409.80214775679997},{"$f":"(Tier1!T108-SystemShape!T108)*TOCA!$D108","v":-4059.8034585152},{"$f":"(Tier1!U108-SystemShape!U108)*TOCA!$D108","v":-2312.0026082688005},{"$f":"(Tier1!V108-SystemShape!V108)*TOCA!$D108","v":-2290.3701225151999},{"$f":"(Tier1!W108-SystemShape!W108)*TOCA!$D108","v":-399.73698972160037},{"$f":"(Tier1!X108-SystemShape!X108)*TOCA!$D108","v":-1875.6849921152007},{"$f":"(Tier1!Y108-SystemShape!Y108)*TOCA!$D108","v":-272.93737372160058},{"$f":"(Tier1!Z108-SystemShape!Z108)*TOCA!$D108","v":-1011.67431648},{"$f":"(Tier1!AA108-SystemShape!AA108)*TOCA!$D108","v":-522.28467750399977},{"$f":"(Tier1!AB108-SystemShape!AB108)*TOCA!$D108","v":-3.7541812367990133},{"$f":"(Tier1!AC108-SystemShape!AC108)*TOCA!$D108","v":-78.853647948799789},{"$f":"(Tier1!AD108-SystemShape!AD108)*TOCA!$D108","v":-633.8287341407995},{"$f":"(Tier1!AE108-SystemShape!AE108)*TOCA!$D108","v":324.46071346039935},{"$f":"(Tier1!AF108-SystemShape!AF108)*TOCA!$D108","v":1814.8580110207995},{"$f":"(Tier1!AG108-SystemShape!AG108)*TOCA!$D108","v":1342.8160009935991},{"$f":"(Tier1!AH108-SystemShape!AH108)*TOCA!$D108","v":2430.0750446207994},{"$f":"(Tier1!AI108-SystemShape!AI108)*TOCA!$D108","v":2406.0796201936005},{"$f":"(Tier1!AJ108-SystemShape!AJ108)*TOCA!$D108","v":2275.7337104848002},{"$f":"(Tier1!AK108-SystemShape!AK108)*TOCA!$D108","v":1394.8518307119994},{"$f":"(Tier1!AL108-SystemShape!AL108)*TOCA!$D108","v":963.13694338240111},{"$f":"(Tier1!AM108-SystemShape!AM108)*TOCA!$D108","v":495.84504058440007},{"$f":"(Tier1!AN108-SystemShape!AN108)*TOCA!$D108","v":1339.0133530016001},{"$f":"(Tier1!AO108-SystemShape!AO108)*TOCA!$D108","v":606.61655807040006},{"$f":"(Tier1!AP108-SystemShape!AP108)*TOCA!$D108","v":-1773.4749915600005},{"$f":"(Tier1!AQ108-SystemShape!AQ108)*TOCA!$D108","v":-415.0558174255998},{"$f":"(Tier1!AR108-SystemShape!AR108)*TOCA!$D108","v":-4072.1951615983999},{"$f":"(Tier1!AS108-SystemShape!AS108)*TOCA!$D108","v":-2318.7043515296004},{"$f":"(Tier1!AT108-SystemShape!AT108)*TOCA!$D108","v":-2300.6749995983992},{"$f":"(Tier1!AU108-SystemShape!AU108)*TOCA!$D108","v":-404.40197998720032},{"$f":"(Tier1!AV108-SystemShape!AV108)*TOCA!$D108","v":-1885.6747277983995},{"$f":"(Tier1!AW108-SystemShape!AW108)*TOCA!$D108","v":-277.52530798719999},{"$f":"(Tier1!AX108-SystemShape!AX108)*TOCA!$D108","v":-1020.0557961599998},{"$f":"(Tier1!AY108-SystemShape!AY108)*TOCA!$D108","v":-526.99084436799967}]
[null,10379,"Steilacoom, Town of",{"$f":"(Tier1!D117-SystemShape!D117)*TOCA!$D117","v":-44.716576132799901},{"$f":"(Tier1!E117-SystemShape!E117)*TOCA!$D117","v":102.76207851520007},{"$f":"(Tier1!F117-SystemShape!F117)*TOCA!$D117","v":-42.188501916800305},{"$f":"(Tier1!G117-SystemShape!G117)*TOCA!$D117","v":202.68880564839969},{"$f":"(Tier1!H117-SystemShape!H117)*TOCA!$D117","v":358.77767239679952},{"$f":"(Tier1!I117-SystemShape!I117)*TOCA!$D117","v":334.55343518559971},{"$f":"(Tier1!J117-SystemShape!J117)*TOCA!$D117","v":732.62669799679998},{"$f":"(Tier1!K117-SystemShape!K117)*TOCA!$D117","v":702.38247838560005},{"$f":"(Tier1!L117-SystemShape!L117)*TOCA!$D117","v":660.81958302559997},{"$f":"(Tier1!M117-SystemShape!M117)*TOCA!$D117","v":527.00270689439981},{"$f":"(Tier1!N117-SystemShape!N117)*TOCA!$D117","v":207.11441791040033},{"$f":"(Tier1!O117-SystemShape!O117)*TOCA!$D117","v":241.13207905240006},{"$f":"(Tier1!P117-SystemShape!P117)*TOCA!$D117","v":343.98214695359979},{"$f":"(Tier1!Q117-SystemShape!Q117)*TOCA!$D117","v":288.66671195839979},{"$f":"(Tier1!R117-SystemShape!R117)*TOCA!$D117","v":-723.05364476},{"$f":"(Tier1!S117-SystemShape!S117)*TOCA!$D117","v":-149.03143865759989},{"$f":"(Tier1!T117-SystemShape!T117)*TOCA!$D117","v":-1478.6289296464001},{"$f":"(Tier1!U117-SystemShape!U117)*TOCA!$D117","v":-692.62490964160008},{"$f":"(Tier1!V117-SystemShape!V117)*TOCA!$D117","v":-961.43862764639994},{"$f":"(Tier1!W117-SystemShape!W117)*TOCA!$D117","v":-72.568508371200096},{"$f":"(Tier1!X117-SystemShape!X117)*TOCA!$D117","v":-812.66750984639998},{"$f":"(Tier1!Y117-SystemShape!Y117)*TOCA!$D117","v":-110.54299637120016},{"$f":"(Tier1!Z117-SystemShape!Z117)*TOCA!$D117","v":-508.71231136000029},{"$f":"(Tier1!AA117-SystemShape!AA117)*TOCA!$D117","v":-155.96683332800001},{"$f":"(Tier1!AB117-SystemShape!AB117)*TOCA!$D117","v":-43.840585374400007},{"$f":"(Tier1!AC117-SystemShape!AC117)*TOCA!$D117","v":103.89867272959987},{"$f":"(Tier1!AD117-SystemShape!AD117)*TOCA!$D117","v":-44.012078006399861},{"$f":"(Tier1!AE117-SystemShape!AE117)*TOCA!$D117","v":202.53099537319986},{"$f":"(Tier1!AF117-SystemShape!AF117)*TOCA!$D117","v":357.42661104640001},{"$f":"(Tier1!AG117-SystemShape!AG117)*TOCA!$D117","v":334.14877590879996},{"$f":"(Tier1!AH117-SystemShape!AH117)*TOCA!$D117","v":732.85883984639986},{"$f":"(Tier1!AI117-SystemShape!AI117)*TOCA!$D117","v":703.48084950880002},{"$f":"(Tier1!AJ117-SystemShape!AJ117)*TOCA!$D117","v":662.37849215839992},{"$f":"(Tier1!AK117-SystemShape!AK117)*TOCA!$D117","v":517.76455389599982},{"$f":"(Tier1!AL117-SystemShape!AL117)*TOCA!$D117","v":207.53571769920018},{"$f":"(Tier1!AM117-SystemShape!AM117)*TOCA!$D117","v":241.92413626519988},{"$f":"(Tier1!AN117-SystemShape!AN117)*TOCA!$D117","v":346.29167577279986},{"$f":"(Tier1!AO117-SystemShape!AO117)*TOCA!$D117","v":290.46329200319985},{"$f":"(Tier1!AP117-SystemShape!AP117)*TOCA!$D117","v":-724.71752348000018},{"$f":"(Tier1!AQ117-SystemShape!AQ117)*TOCA!$D117","v":-148.52063256480005},{"$f":"(Tier1!AR117-SystemShape!AR117)*TOCA!$D117","v":-1482.8948760272001},{"$f":"(Tier1!AS117-SystemShape!AS117)*TOCA!$D117","v":-694.23104479680001},{"$f":"(Tier1!AT117-SystemShape!AT117)*TOCA!$D117","v":-963.28463002720014},{"$f":"(Tier1!AU117-SystemShape!AU117)*TOCA!$D117","v":-71.042925817600008},{"$f":"(Tier1!AV117-SystemShape!AV117)*TOCA!$D117","v":-813.7453506272002},{"$f":"(Tier1!AW117-SystemShape!AW117)*TOCA!$D117","v":-109.33734981760006},{"$f":"(Tier1!AX117-SystemShape!AX117)*TOCA!$D117","v":-508.60914528000012},{"$f":"(Tier1!AY117-SystemShape!AY117)*TOCA!$D117","v":-155.07930974399994}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"(Tier1!D126-SystemShape!D126)*TOCA!$D126","v":-67.141743526799701},{"$f":"(Tier1!E126-SystemShape!E126)*TOCA!$D126","v":35.918657411200002},{"$f":"(Tier1!F126-SystemShape!F126)*TOCA!$D126","v":100.50662611920006},{"$f":"(Tier1!G126-SystemShape!G126)*TOCA!$D126","v":300.2701300179001},{"$f":"(Tier1!H126-SystemShape!H126)*TOCA!$D126","v":537.95102726079995},{"$f":"(Tier1!I126-SystemShape!I126)*TOCA!$D126","v":703.57977532359973},{"$f":"(Tier1!J126-SystemShape!J126)*TOCA!$D126","v":911.77439086079994},{"$f":"(Tier1!K126-SystemShape!K126)*TOCA!$D126","v":807.46190452359997},{"$f":"(Tier1!L126-SystemShape!L126)*TOCA!$D126","v":758.54835636360031},{"$f":"(Tier1!M126-SystemShape!M126)*TOCA!$D126","v":584.37170515640014},{"$f":"(Tier1!N126-SystemShape!N126)*TOCA!$D126","v":267.26227560240022},{"$f":"(Tier1!O126-SystemShape!O126)*TOCA!$D126","v":417.57378496689989},{"$f":"(Tier1!P126-SystemShape!P126)*TOCA!$D126","v":426.39573598160018},{"$f":"(Tier1!Q126-SystemShape!Q126)*TOCA!$D126","v":318.88827169040019},{"$f":"(Tier1!R126-SystemShape!R126)*TOCA!$D126","v":-775.98286581000002},{"$f":"(Tier1!S126-SystemShape!S126)*TOCA!$D126","v":-126.93735885559977},{"$f":"(Tier1!T126-SystemShape!T126)*TOCA!$D126","v":-1481.9159398683998},{"$f":"(Tier1!U126-SystemShape!U126)*TOCA!$D126","v":-732.53264290959999},{"$f":"(Tier1!V126-SystemShape!V126)*TOCA!$D126","v":-1038.8786153683998},{"$f":"(Tier1!W126-SystemShape!W126)*TOCA!$D126","v":-215.18524114720003},{"$f":"(Tier1!X126-SystemShape!X126)*TOCA!$D126","v":-951.47245981839978},{"$f":"(Tier1!Y126-SystemShape!Y126)*TOCA!$D126","v":-206.97596914719998},{"$f":"(Tier1!Z126-SystemShape!Z126)*TOCA!$D126","v":-436.69564416000003},{"$f":"(Tier1!AA126-SystemShape!AA126)*TOCA!$D126","v":-137.29556726799979},{"$f":"(Tier1!AB126-SystemShape!AB126)*TOCA!$D126","v":-65.336304293999774},{"$f":"(Tier1!AC126-SystemShape!AC126)*TOCA!$D126","v":36.883608496000079},{"$f":"(Tier1!AD126-SystemShape!AD126)*TOCA!$D126","v":-12.250953363999997},{"$f":"(Tier1!AE126-SystemShape!AE126)*TOCA!$D126","v":416.54696944450006},{"$f":"(Tier1!AF126-SystemShape!AF126)*TOCA!$D126","v":671.049101264},{"$f":"(Tier1!AG126-SystemShape!AG126)*TOCA!$D126","v":573.95846143799986},{"$f":"(Tier1!AH126-SystemShape!AH126)*TOCA!$D126","v":787.55673926400004},{"$f":"(Tier1!AI126-SystemShape!AI126)*TOCA!$D126","v":934.57864743799996},{"$f":"(Tier1!AJ126-SystemShape!AJ126)*TOCA!$D126","v":730.89644513400003},{"$f":"(Tier1!AK126-SystemShape!AK126)*TOCA!$D126","v":580.65408220999984},{"$f":"(Tier1!AL126-SystemShape!AL126)*TOCA!$D126","v":370.39803189200029},{"$f":"(Tier1!AM126-SystemShape!AM126)*TOCA!$D126","v":317.35827423950013},{"$f":"(Tier1!AN126-SystemShape!AN126)*TOCA!$D126","v":427.89188682800022},{"$f":"(Tier1!AO126-SystemShape!AO126)*TOCA!$D126","v":319.7697879320001},{"$f":"(Tier1!AP126-SystemShape!AP126)*TOCA!$D126","v":-773.90201354999999},{"$f":"(Tier1!AQ126-SystemShape!AQ126)*TOCA!$D126","v":-125.8115724979998},{"$f":"(Tier1!AR126-SystemShape!AR126)*TOCA!$D126","v":-1479.2605749219999},{"$f":"(Tier1!AS126-SystemShape!AS126)*TOCA!$D126","v":-731.09655506799993},{"$f":"(Tier1!AT126-SystemShape!AT126)*TOCA!$D126","v":-1036.6704274219999},{"$f":"(Tier1!AU126-SystemShape!AU126)*TOCA!$D126","v":-214.18560037599991},{"$f":"(Tier1!AV126-SystemShape!AV126)*TOCA!$D126","v":-949.3318021719997},{"$f":"(Tier1!AW126-SystemShape!AW126)*TOCA!$D126","v":-205.992840376},{"$f":"(Tier1!AX126-SystemShape!AX126)*TOCA!$D126","v":-434.89961279999989},{"$f":"(Tier1!AY126-SystemShape!AY126)*TOCA!$D126","v":-136.28710293999984}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"(Tier1!D135-SystemShape!D135)*TOCA!$D135","v":-2143.5482848195998},{"$f":"(Tier1!E135-SystemShape!E135)*TOCA!$D135","v":-182.47269863360043},{"$f":"(Tier1!F135-SystemShape!F135)*TOCA!$D135","v":-4165.0831307575991},{"$f":"(Tier1!G135-SystemShape!G135)*TOCA!$D135","v":-1561.1083751037008},{"$f":"(Tier1!H135-SystemShape!H135)*TOCA!$D135","v":-3652.3699393824008},{"$f":"(Tier1!I135-SystemShape!I135)*TOCA!$D135","v":-1566.4823601708008},{"$f":"(Tier1!J135-SystemShape!J135)*TOCA!$D135","v":-2373.3862301824001},{"$f":"(Tier1!K135-SystemShape!K135)*TOCA!$D135","v":-364.377147770801},{"$f":"(Tier1!L135-SystemShape!L135)*TOCA!$D135","v":-1914.5509832908001},{"$f":"(Tier1!M135-SystemShape!M135)*TOCA!$D135","v":-424.04164126919932},{"$f":"(Tier1!N135-SystemShape!N135)*TOCA!$D135","v":-1853.9806896071996},{"$f":"(Tier1!O135-SystemShape!O135)*TOCA!$D135","v":-382.77500545069961},{"$f":"(Tier1!P135-SystemShape!P135)*TOCA!$D135","v":-509.86379314480018},{"$f":"(Tier1!Q135-SystemShape!Q135)*TOCA!$D135","v":449.57568612879959},{"$f":"(Tier1!R135-SystemShape!R135)*TOCA!$D135","v":-2713.8637075699999},{"$f":"(Tier1!S135-SystemShape!S135)*TOCA!$D135","v":-164.68213523319992},{"$f":"(Tier1!T135-SystemShape!T135)*TOCA!$D135","v":-4860.4446905947998},{"$f":"(Tier1!U135-SystemShape!U135)*TOCA!$D135","v":-1658.9358700712},{"$f":"(Tier1!V135-SystemShape!V135)*TOCA!$D135","v":-1772.3134140947996},{"$f":"(Tier1!W135-SystemShape!W135)*TOCA!$D135","v":1627.4935418415989},{"$f":"(Tier1!X135-SystemShape!X135)*TOCA!$D135","v":-594.38510574480006},{"$f":"(Tier1!Y135-SystemShape!Y135)*TOCA!$D135","v":1633.1247258415997},{"$f":"(Tier1!Z135-SystemShape!Z135)*TOCA!$D135","v":-164.40854752000087},{"$f":"(Tier1!AA135-SystemShape!AA135)*TOCA!$D135","v":1454.6395478039994},{"$f":"(Tier1!AB135-SystemShape!AB135)*TOCA!$D135","v":-171.0832848195987},{"$f":"(Tier1!AC135-SystemShape!AC135)*TOCA!$D135","v":1311.2083013663996},{"$f":"(Tier1!AD135-SystemShape!AD135)*TOCA!$D135","v":-2198.4951307575993},{"$f":"(Tier1!AE135-SystemShape!AE135)*TOCA!$D135","v":-168.70237510370043},{"$f":"(Tier1!AF135-SystemShape!AF135)*TOCA!$D135","v":-1767.8659393824009},{"$f":"(Tier1!AG135-SystemShape!AG135)*TOCA!$D135","v":109.7976398291994},{"$f":"(Tier1!AH135-SystemShape!AH135)*TOCA!$D135","v":-382.13323018240044},{"$f":"(Tier1!AI135-SystemShape!AI135)*TOCA!$D135","v":1157.5368522292001},{"$f":"(Tier1!AJ135-SystemShape!AJ135)*TOCA!$D135","v":45.664992875600547},{"$f":"(Tier1!AK135-SystemShape!AK135)*TOCA!$D135","v":912.88734681400047},{"$f":"(Tier1!AL135-SystemShape!AL135)*TOCA!$D135","v":-388.00568960720011},{"$f":"(Tier1!AM135-SystemShape!AM135)*TOCA!$D135","v":777.6059945493007},{"$f":"(Tier1!AN135-SystemShape!AN135)*TOCA!$D135","v":784.13920685520043},{"$f":"(Tier1!AO135-SystemShape!AO135)*TOCA!$D135","v":1470.2296861288009},{"$f":"(Tier1!AP135-SystemShape!AP135)*TOCA!$D135","v":-1370.3977075699995},{"$f":"(Tier1!AQ135-SystemShape!AQ135)*TOCA!$D135","v":883.66286476680034},{"$f":"(Tier1!AR135-SystemShape!AR135)*TOCA!$D135","v":-3515.681690594799},{"$f":"(Tier1!AS135-SystemShape!AS135)*TOCA!$D135","v":-689.04087007120052},{"$f":"(Tier1!AT135-SystemShape!AT135)*TOCA!$D135","v":-1397.8484140947994},{"$f":"(Tier1!AU135-SystemShape!AU135)*TOCA!$D135","v":1930.6625418415997},{"$f":"(Tier1!AV135-SystemShape!AV135)*TOCA!$D135","v":-546.9741057448},{"$f":"(Tier1!AW135-SystemShape!AW135)*TOCA!$D135","v":1663.9847258415994},{"$f":"(Tier1!AX135-SystemShape!AX135)*TOCA!$D135","v":-121.41754751999997},{"$f":"(Tier1!AY135-SystemShape!AY135)*TOCA!$D135","v":1487.3925478040001}]
[null,11680,"Weiser, City of",{"$f":"(Tier1!D136-SystemShape!D136)*TOCA!$D136","v":-7.6484941867997804},{"$f":"(Tier1!E136-SystemShape!E136)*TOCA!$D136","v":0.36855485119986042},{"$f":"(Tier1!F136-SystemShape!F136)*TOCA!$D136","v":-323.06604184080015},{"$f":"(Tier1!G136-SystemShape!G136)*TOCA!$D136","v":-75.079683627100167},{"$f":"(Tier1!H136-SystemShape!H136)*TOCA!$D136","v":220.4689762207995},{"$f":"(Tier1!I136-SystemShape!I136)*TOCA!$D136","v":431.74578814359984},{"$f":"(Tier1!J136-SystemShape!J136)*TOCA!$D136","v":668.55815982080003},{"$f":"(Tier1!K136-SystemShape!K136)*TOCA!$D136","v":572.54345734360004},{"$f":"(Tier1!L136-SystemShape!L136)*TOCA!$D136","v":561.6889171836001},{"$f":"(Tier1!M136-SystemShape!M136)*TOCA!$D136","v":356.88786833639983},{"$f":"(Tier1!N136-SystemShape!N136)*TOCA!$D136","v":-48.782518517599783},{"$f":"(Tier1!O136-SystemShape!O136)*TOCA!$D136","v":94.967771371899971},{"$f":"(Tier1!P136-SystemShape!P136)*TOCA!$D136","v":291.69471090160005},{"$f":"(Tier1!Q136-SystemShape!Q136)*TOCA!$D136","v":83.927493170399885},{"$f":"(Tier1!R136-SystemShape!R136)*TOCA!$D136","v":-722.32985031000044},{"$f":"(Tier1!S136-SystemShape!S136)*TOCA!$D136","v":-174.63392507560002},{"$f":"(Tier1!T136-SystemShape!T136)*TOCA!$D136","v":-1344.7245474484002},{"$f":"(Tier1!U136-SystemShape!U136)*TOCA!$D136","v":-786.24019142959992},{"$f":"(Tier1!V136-SystemShape!V136)*TOCA!$D136","v":-12.10569794840012},{"$f":"(Tier1!W136-SystemShape!W136)*TOCA!$D136","v":316.05950821279976},{"$f":"(Tier1!X136-SystemShape!X136)*TOCA!$D136","v":-16.285194898400277},{"$f":"(Tier1!Y136-SystemShape!Y136)*TOCA!$D136","v":270.76918021279971},{"$f":"(Tier1!Z136-SystemShape!Z136)*TOCA!$D136","v":-137.93083616000013},{"$f":"(Tier1!AA136-SystemShape!AA136)*TOCA!$D136","v":-76.096473867999975},{"$f":"(Tier1!AB136-SystemShape!AB136)*TOCA!$D136","v":0.40850581320000856},{"$f":"(Tier1!AC136-SystemShape!AC136)*TOCA!$D136","v":4.6885548512000241},{"$f":"(Tier1!AD136-SystemShape!AD136)*TOCA!$D136","v":-426.96304184080009},{"$f":"(Tier1!AE136-SystemShape!AE136)*TOCA!$D136","v":41.193316372899972},{"$f":"(Tier1!AF136-SystemShape!AF136)*TOCA!$D136","v":357.67597622079984},{"$f":"(Tier1!AG136-SystemShape!AG136)*TOCA!$D136","v":306.91478814359971},{"$f":"(Tier1!AH136-SystemShape!AH136)*TOCA!$D136","v":552.28415982079969},{"$f":"(Tier1!AI136-SystemShape!AI136)*TOCA!$D136","v":701.19445734359988},{"$f":"(Tier1!AJ136-SystemShape!AJ136)*TOCA!$D136","v":556.18156043479985},{"$f":"(Tier1!AK136-SystemShape!AK136)*TOCA!$D136","v":369.46918996199975},{"$f":"(Tier1!AL136-SystemShape!AL136)*TOCA!$D136","v":57.034481482400224},{"$f":"(Tier1!AM136-SystemShape!AM136)*TOCA!$D136","v":1.5277713718999166},{"$f":"(Tier1!AN136-SystemShape!AN136)*TOCA!$D136","v":299.65671090160004},{"$f":"(Tier1!AO136-SystemShape!AO136)*TOCA!$D136","v":88.341493170399872},{"$f":"(Tier1!AP136-SystemShape!AP136)*TOCA!$D136","v":-714.7448503100004},{"$f":"(Tier1!AQ136-SystemShape!AQ136)*TOCA!$D136","v":-169.84292507560008},{"$f":"(Tier1!AR136-SystemShape!AR136)*TOCA!$D136","v":-1336.5725474484002},{"$f":"(Tier1!AS136-SystemShape!AS136)*TOCA!$D136","v":-782.01519142960001},{"$f":"(Tier1!AT136-SystemShape!AT136)*TOCA!$D136","v":-4.1236979484001495},{"$f":"(Tier1!AU136-SystemShape!AU136)*TOCA!$D136","v":320.45450821279974},{"$f":"(Tier1!AV136-SystemShape!AV136)*TOCA!$D136","v":-8.2841948984000737},{"$f":"(Tier1!AW136-SystemShape!AW136)*TOCA!$D136","v":275.14418021279971},{"$f":"(Tier1!AX136-SystemShape!AX136)*TOCA!$D136","v":-130.00783616000035},{"$f":"(Tier1!AY136-SystemShape!AY136)*TOCA!$D136","v":-71.643473868000001}]
[null,12026,"Jefferson County PUD #1",{"$f":"(Tier1!D137-SystemShape!D137)*TOCA!$D137","v":-69.920289126399439},{"$f":"(Tier1!E137-SystemShape!E137)*TOCA!$D137","v":1028.7489502976005},{"$f":"(Tier1!F137-SystemShape!F137)*TOCA!$D137","v":-142.6250813184015},{"$f":"(Tier1!G137-SystemShape!G137)*TOCA!$D137","v":1531.7904653791975},{"$f":"(Tier1!H137-SystemShape!H137)*TOCA!$D137","v":3779.963587558399},{"$f":"(Tier1!I137-SystemShape!I137)*TOCA!$D137","v":4814.0322912127976},{"$f":"(Tier1!J137-SystemShape!J137)*TOCA!$D137","v":8670.444720358395},{"$f":"(Tier1!K137-SystemShape!K137)*TOCA!$D137","v":7140.3864528127979},{"$f":"(Tier1!L137-SystemShape!L137)*TOCA!$D137","v":8008.5905331328031},{"$f":"(Tier1!M137-SystemShape!M137)*TOCA!$D137","v":5789.0263958271989},{"$f":"(Tier1!N137-SystemShape!N137)*TOCA!$D137","v":3229.9022820352038},{"$f":"(Tier1!O137-SystemShape!O137)*TOCA!$D137","v":4125.7112241312007},{"$f":"(Tier1!P137-SystemShape!P137)*TOCA!$D137","v":3429.4155331967995},{"$f":"(Tier1!Q137-SystemShape!Q137)*TOCA!$D137","v":2717.8569086591997},{"$f":"(Tier1!R137-SystemShape!R137)*TOCA!$D137","v":-6439.5489868800014},{"$f":"(Tier1!S137-SystemShape!S137)*TOCA!$D137","v":-829.47074234879983},{"$f":"(Tier1!T137-SystemShape!T137)*TOCA!$D137","v":-12386.617887603203},{"$f":"(Tier1!U137-SystemShape!U137)*TOCA!$D137","v":-6034.9234721408011},{"$f":"(Tier1!V137-SystemShape!V137)*TOCA!$D137","v":-8391.044711603201},{"$f":"(Tier1!W137-SystemShape!W137)*TOCA!$D137","v":-1488.0801264256006},{"$f":"(Tier1!X137-SystemShape!X137)*TOCA!$D137","v":-7619.9339052031992},{"$f":"(Tier1!Y137-SystemShape!Y137)*TOCA!$D137","v":-1295.5264704256006},{"$f":"(Tier1!Z137-SystemShape!Z137)*TOCA!$D137","v":-3816.0353276799997},{"$f":"(Tier1!AA137-SystemShape!AA137)*TOCA!$D137","v":-1000.2408272640005},{"$f":"(Tier1!AB137-SystemShape!AB137)*TOCA!$D137","v":-93.146680757596187},{"$f":"(Tier1!AC137-SystemShape!AC137)*TOCA!$D137","v":1019.6618507584008},{"$f":"(Tier1!AD137-SystemShape!AD137)*TOCA!$D137","v":-1009.3279515855975},{"$f":"(Tier1!AE137-SystemShape!AE137)*TOCA!$D137","v":2329.8514648977998},{"$f":"(Tier1!AF137-SystemShape!AF137)*TOCA!$D137","v":4673.7028747455988},{"$f":"(Tier1!AG137-SystemShape!AG137)*TOCA!$D137","v":3858.9689586551995},{"$f":"(Tier1!AH137-SystemShape!AH137)*TOCA!$D137","v":7685.5078099455968},{"$f":"(Tier1!AI137-SystemShape!AI137)*TOCA!$D137","v":8086.4301930551992},{"$f":"(Tier1!AJ137-SystemShape!AJ137)*TOCA!$D137","v":7912.7679914936016},{"$f":"(Tier1!AK137-SystemShape!AK137)*TOCA!$D137","v":5847.9512664839986},{"$f":"(Tier1!AL137-SystemShape!AL137)*TOCA!$D137","v":3990.2894114768023},{"$f":"(Tier1!AM137-SystemShape!AM137)*TOCA!$D137","v":3324.9232140157983},{"$f":"(Tier1!AN137-SystemShape!AN137)*TOCA!$D137","v":3413.5703112112005},{"$f":"(Tier1!AO137-SystemShape!AO137)*TOCA!$D137","v":2710.4230002927998},{"$f":"(Tier1!AP137-SystemShape!AP137)*TOCA!$D137","v":-6482.1785734200002},{"$f":"(Tier1!AQ137-SystemShape!AQ137)*TOCA!$D137","v":-843.57565267919927},{"$f":"(Tier1!AR137-SystemShape!AR137)*TOCA!$D137","v":-12449.627553488797},{"$f":"(Tier1!AS137-SystemShape!AS137)*TOCA!$D137","v":-6066.5268169072006},{"$f":"(Tier1!AT137-SystemShape!AT137)*TOCA!$D137","v":-8433.5182944887983},{"$f":"(Tier1!AU137-SystemShape!AU137)*TOCA!$D137","v":-1498.2653883103994},{"$f":"(Tier1!AV137-SystemShape!AV137)*TOCA!$D137","v":-7659.4346043887999},{"$f":"(Tier1!AW137-SystemShape!AW137)*TOCA!$D137","v":-1305.0906843104003},{"$f":"(Tier1!AX137-SystemShape!AX137)*TOCA!$D137","v":-3839.3530931200003},{"$f":"(Tier1!AY137-SystemShape!AY137)*TOCA!$D137","v":-1008.9040315759994}]
[null,10298,"PNGC Aggregate",{"$f":"(Tier1!D138-SystemShape!D138)*TOCA!$D138","v":-23236.942989431118},{"$f":"(Tier1!E138-SystemShape!E138)*TOCA!$D138","v":-1635.4650243391661},{"$f":"(Tier1!F138-SystemShape!F138)*TOCA!$D138","v":-44778.903577067133},{"$f":"(Tier1!G138-SystemShape!G138)*TOCA!$D138","v":-11954.137613331404},{"$f":"(Tier1!H138-SystemShape!H138)*TOCA!$D138","v":157.86472398723708},{"$f":"(Tier1!I138-SystemShape!I138)*TOCA!$D138","v":19303.701658042381},{"$f":"(Tier1!J138-SystemShape!J138)*TOCA!$D138","v":32160.098126387224},{"$f":"(Tier1!K138-SystemShape!K138)*TOCA!$D138","v":40275.113930842432},{"$f":"(Tier1!L138-SystemShape!L138)*TOCA!$D138","v":29059.929469402472},{"$f":"(Tier1!M138-SystemShape!M138)*TOCA!$D138","v":30740.950550277616},{"$f":"(Tier1!N138-SystemShape!N138)*TOCA!$D138","v":-12746.281090158358},{"$f":"(Tier1!O138-SystemShape!O138)*TOCA!$D138","v":5781.4202935346111},{"$f":"(Tier1!P138-SystemShape!P138)*TOCA!$D138","v":27477.547061614401},{"$f":"(Tier1!Q138-SystemShape!Q138)*TOCA!$D138","v":22340.471820033606},{"$f":"(Tier1!R138-SystemShape!R138)*TOCA!$D138","v":-42495.151471539983},{"$f":"(Tier1!S138-SystemShape!S138)*TOCA!$D138","v":10834.181277069612},{"$f":"(Tier1!T138-SystemShape!T138)*TOCA!$D138","v":-79377.488607285573},{"$f":"(Tier1!U138-SystemShape!U138)*TOCA!$D138","v":-22921.948716366373},{"$f":"(Tier1!V138-SystemShape!V138)*TOCA!$D138","v":-9269.995274285553},{"$f":"(Tier1!W138-SystemShape!W138)*TOCA!$D138","v":55937.310506915237},{"$f":"(Tier1!X138-SystemShape!X138)*TOCA!$D138","v":-7584.2277155855263},{"$f":"(Tier1!Y138-SystemShape!Y138)*TOCA!$D138","v":39849.819554915171},{"$f":"(Tier1!Z138-SystemShape!Z138)*TOCA!$D138","v":-10623.869125439931},{"$f":"(Tier1!AA138-SystemShape!AA138)*TOCA!$D138","v":11181.976817688017},{"$f":"(Tier1!AB138-SystemShape!AB138)*TOCA!$D138","v":-20950.133717244054},{"$f":"(Tier1!AC138-SystemShape!AC138)*TOCA!$D138","v":-2175.8087887040165},{"$f":"(Tier1!AD138-SystemShape!AD138)*TOCA!$D138","v":-45288.274861064041},{"$f":"(Tier1!AE138-SystemShape!AE138)*TOCA!$D138","v":-9730.1257526429836},{"$f":"(Tier1!AF138-SystemShape!AF138)*TOCA!$D138","v":3384.3626664639451},{"$f":"(Tier1!AG138-SystemShape!AG138)*TOCA!$D138","v":17670.941948587977},{"$f":"(Tier1!AH138-SystemShape!AH138)*TOCA!$D138","v":31297.344454463921},{"$f":"(Tier1!AI138-SystemShape!AI138)*TOCA!$D138","v":42767.035184587963},{"$f":"(Tier1!AJ138-SystemShape!AJ138)*TOCA!$D138","v":32440.63939508397},{"$f":"(Tier1!AK138-SystemShape!AK138)*TOCA!$D138","v":31488.633941460008},{"$f":"(Tier1!AL138-SystemShape!AL138)*TOCA!$D138","v":-10206.457630007964},{"$f":"(Tier1!AM138-SystemShape!AM138)*TOCA!$D138","v":3824.3639300269424},{"$f":"(Tier1!AN138-SystemShape!AN138)*TOCA!$D138","v":28443.005444727954},{"$f":"(Tier1!AO138-SystemShape!AO138)*TOCA!$D138","v":21548.890523032009},{"$f":"(Tier1!AP138-SystemShape!AP138)*TOCA!$D138","v":-43059.868372300029},{"$f":"(Tier1!AQ138-SystemShape!AQ138)*TOCA!$D138","v":10879.743619852001},{"$f":"(Tier1!AR138-SystemShape!AR138)*TOCA!$D138","v":-79116.926260772016},{"$f":"(Tier1!AS138-SystemShape!AS138)*TOCA!$D138","v":-24151.484594968031},{"$f":"(Tier1!AT138-SystemShape!AT138)*TOCA!$D138","v":-9844.3694257719908},{"$f":"(Tier1!AU138-SystemShape!AU138)*TOCA!$D138","v":55486.028487823991},{"$f":"(Tier1!AV138-SystemShape!AV138)*TOCA!$D138","v":-7255.330069271964},{"$f":"(Tier1!AW138-SystemShape!AW138)*TOCA!$D138","v":38499.63524782403},{"$f":"(Tier1!AX138-SystemShape!AX138)*TOCA!$D138","v":-10819.444652800012},{"$f":"(Tier1!AY138-SystemShape!AY138)*TOCA!$D138","v":10482.973267559966}]

{"sheet":"CSP","index":36,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer System Peak less NLSL Peak (MW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.84},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.22},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.24},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.36},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.24},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.1100000000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.04},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.74},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.61},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.56999999999999995},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.59},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.65},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.84},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.23},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.25},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.37},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.23},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.1200000000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.05},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.75},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.62},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.57999999999999996},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.6},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.65},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.8740000000000001},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.095},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.139},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.379},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.244},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.244},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.756},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":2.2730000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":2.7389999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":3.012},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":2.915},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":2.327},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.891},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.105},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.149},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.3919999999999999},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.3029999999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.2529999999999999},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.7709999999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":2.2930000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":2.76},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":3.0350000000000001},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":2.9369999999999998},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":2.3460000000000001},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":238.87200000000001},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":256.3},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":299.93099999999998},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":303.87200000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":286.39499999999998},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":244.32300000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":255.68799999999999},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":360.89499999999998},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":400.00400000000002},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":428.66},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":403.99},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":299.16800000000001},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":239.81100000000001},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":257.31},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":301.11500000000001},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":305.072},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":287.52499999999998},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":245.285},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":256.69499999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":362.32299999999998},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":401.58800000000002},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":430.358},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":405.589},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":300.34899999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":81.95},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":81.004000000000005},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":95.02},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":94.353999999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":88.867000000000004},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":75.427999999999997},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":84.355000000000004},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":96.408000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":109.85},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":123.92100000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":120.94799999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":100.843},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":84.341999999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":83.415000000000006},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":97.447000000000003},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":96.739000000000004},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":91.245999999999995},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":77.69},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":86.587999999999994},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":98.66},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":112.105},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":126.16},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":123.117},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":102.866},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":80.941999999999993},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":56.192999999999998},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":62.265000000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":61.78},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":55.899000000000001},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":56.741},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":90.161000000000001},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":120.134},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":137.036},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":136.268},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":128.72499999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":111.741},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":81.885000000000005},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":57.136000000000003},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":63.207999999999998},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":62.723999999999997},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":56.841999999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":57.683999999999997},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":91.103999999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":121.078},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":137.97900000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":137.21100000000001},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":129.66800000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":112.684},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":31.763999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":34.371000000000002},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":36.927},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":37.156999999999996},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":36.619999999999997},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":35.32},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":33.982999999999997},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.155000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.044},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":27.827000000000002},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.006},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":27.881},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":32.094000000000001},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":34.536999999999999},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":36.927},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":37.156999999999996},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":36.619999999999997},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":35.32},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":33.982999999999997},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.155000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.044},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":27.827000000000002},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.006},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":27.881},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":27.05},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":32.158000000000001},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":35.110999999999997},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":36.353999999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":33.917999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":30.847999999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.78},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":26.062000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":27.378},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":30.902000000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":31.484000000000002},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.66},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":27.227},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":32.323},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":35.264000000000003},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":36.496000000000002},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":34.048999999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":30.966999999999999},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.887},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":26.184000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":27.5},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":31.023},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":31.603999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.780999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":135.14099999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":192.87799999999999},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":223.059},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":196.79300000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":191.96899999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":160.71799999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":152.55699999999999},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":136.22800000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":129.92599999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":134.47},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":131.47300000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":123.639},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":137.87299999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":195.61},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":225.792},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":199.52500000000001},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":194.70099999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":163.44999999999999},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":155.28899999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":138.96},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":132.65799999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":137.202},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":134.20500000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":126.371},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":198.047},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":227.583},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":250.36500000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":245.995},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":233.07300000000001},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":221.22200000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":211.59299999999999},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":164.786},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":153.12299999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":153.07300000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":154.774},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":157.50399999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":198.53},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":228.14},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":250.97800000000001},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":246.59700000000001},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":233.643},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":221.76300000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":212.10900000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":165.18600000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":153.49299999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":153.44399999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":155.149},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":157.886},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.61399999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.79300000000000004},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.0620000000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.006},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.84399999999999997},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.76600000000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.64700000000000002},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.50800000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.41799999999999998},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.45},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.439},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.39800000000000002},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.61399999999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.79300000000000004},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.0620000000000001},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.006},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.84399999999999997},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.76600000000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.64700000000000002},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.50800000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.41799999999999998},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.45},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.439},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.39800000000000002},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":26.712},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":31.206},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":35.554000000000002},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":34.106999999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":33.048000000000002},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":31.542000000000002},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.510999999999999},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":24.151},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":31.248999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":37.729999999999997},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":35.667000000000002},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.939},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":26.712},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":31.206},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":35.554000000000002},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":34.106999999999999},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":33.048000000000002},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":31.542000000000002},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.510999999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":24.151},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":31.248999999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":37.729999999999997},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":35.667000000000002},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.939},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.26},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":14.273999999999999},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":15.679},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":16.968},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":15.872999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":14.989000000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":13.493},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.5540000000000003},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.1739999999999995},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.8869999999999996},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.0730000000000004},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.6839999999999993},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.288},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":14.308999999999999},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":15.718},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":17.010000000000002},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":15.912000000000001},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":15.026},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":13.526999999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.5749999999999993},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.1950000000000003},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.907},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.093},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.7050000000000001},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.775},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":13.468999999999999},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":15.725},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":14.912000000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":14.146000000000001},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":12.759},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":12.007},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.208},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.391},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.944000000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.028},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.271000000000001},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.85},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":13.528},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":15.76},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":14.962999999999999},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":14.423999999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":12.835000000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":12.092000000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.298999999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.48},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.038},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.119},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.362},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":42.792000000000002},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":49.304000000000002},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":54.301000000000002},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":52.863999999999997},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":51.820999999999998},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":46.094999999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":43.750999999999998},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":35.933},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":38.192999999999998},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":42.878999999999998},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":41.848999999999997},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":39.259},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":42.895000000000003},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":49.421999999999997},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":54.433},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":52.991},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":51.945},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":46.207000000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":43.854999999999997},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":36.017000000000003},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":38.284999999999997},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":42.981000000000002},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":41.95},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":39.353000000000002},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":48.692999999999998},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":62.722000000000001},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":67.033000000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":69.260000000000005},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":64.55},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":58.661000000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":49.347000000000001},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":37.973999999999997},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":34.133000000000003},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.146999999999998},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.574999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":35.94},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":48.692999999999998},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":62.722000000000001},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":67.033000000000001},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":69.260000000000005},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":64.55},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":58.661000000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":49.347000000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":37.973999999999997},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":34.133000000000003},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.146999999999998},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.574999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":35.94},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":35.591999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":43.774000000000001},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":49.670999999999999},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":45.76},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":45.569000000000003},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":39.582999999999998},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":36.232999999999997},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":32.021000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":27.847000000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.417999999999999},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.366},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.370999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":35.768999999999998},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":43.951000000000001},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":49.847999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":45.936999999999998},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":45.746000000000002},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":39.76},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":36.409999999999997},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":32.198},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.024000000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.594999999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.542999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.547999999999998},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.68},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":34.335999999999999},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":40.454000000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":37.863999999999997},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":37.805999999999997},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":35.488},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":32.825000000000003},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":25.242000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":22.754999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":25.036999999999999},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":25.177},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":22.759},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.75},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":34.418999999999997},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":40.554000000000002},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":37.957000000000001},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":37.898000000000003},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":35.575000000000003},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":32.905000000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":25.303000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":22.81},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":25.097000000000001},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":25.238},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":22.814},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.69899999999999995},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.871},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.1160000000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.115},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.95699999999999996},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.86099999999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.73599999999999999},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.6},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.65},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.66500000000000004},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.61799999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.55100000000000005},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.69899999999999995},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.871},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.1160000000000001},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":1.115},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.95699999999999996},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.86099999999999999},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.73599999999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.6},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.65},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.66500000000000004},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.61799999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0.55100000000000005},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.1150000000000002},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.564},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":13.206},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":13.138999999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":12.321},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.8},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.2810000000000006},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.3369999999999997},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.577},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.9480000000000004},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.5329999999999995},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.3659999999999997},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.1530000000000005},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.611000000000001},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":13.26},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":13.192},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":12.371},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.845000000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.3190000000000008},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.3719999999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.609},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.9860000000000007},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.5690000000000008},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.3959999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":97.11},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":119.37},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":137.803},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":137.77699999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":135.54499999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":118.589},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":101.68},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":89.042000000000002},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":101.321},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":105.827},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":103.57899999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":90.873000000000005},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":96.903000000000006},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":119.163},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":137.596},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":137.571},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":135.339},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":118.383},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":101.474},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":88.835999999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":101.11499999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":105.621},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":103.373},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":90.668000000000006},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.4350000000000005},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.6549999999999994},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.074},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.111000000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.6999999999999993},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.375},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.9880000000000004},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":20.359000000000002},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":23.123000000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":25.498999999999999},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":21.771000000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":17.681000000000001},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.4909999999999997},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.7110000000000003},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.130000000000001},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.167},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.7560000000000002},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.4309999999999992},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.0429999999999993},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":20.567},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":23.33},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":25.707000000000001},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":21.978999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":17.888999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":50.213999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":66.760999999999996},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":79.602000000000004},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":73.960999999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":68.87},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":61.786000000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":52.262},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":45.302999999999997},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":42.408999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":45.180999999999997},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":44.64},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":46.256999999999998},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":51.152000000000001},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":67.698999999999998},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":80.540000000000006},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":74.899000000000001},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":69.807000000000002},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":62.723999999999997},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":53.198999999999998},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":46.241},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":43.345999999999997},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":46.118000000000002},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":45.578000000000003},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":47.194000000000003},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":68.088999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":83.087000000000003},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":92.385999999999996},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":92.028000000000006},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":78.429000000000002},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":70.622},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":65.594999999999999},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":61.697000000000003},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":49.838000000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":50.274999999999999},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":46.027999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":53.822000000000003},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":63.13},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":79.350999999999999},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":88.498999999999995},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":92.313999999999993},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":78.715000000000003},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":70.908000000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":65.881},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":61.982999999999997},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":50.124000000000002},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":50.561},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":46.313000000000002},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":54.107999999999997},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":23.280999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":27.542000000000002},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.34},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":32.380000000000003},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.459},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.260999999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":24.042000000000002},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":19.530999999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":17.876000000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":18.428000000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":18.542000000000002},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":18.149000000000001},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":23.327000000000002},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":27.597000000000001},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":29.398},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":32.444000000000003},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.515000000000001},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":28.318000000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":24.09},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":19.57},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":17.911000000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":18.465},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":18.579000000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":18.184999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.2750000000000004},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.98},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.8870000000000005},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.9550000000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.5020000000000007},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.2959999999999994},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.0570000000000004},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":5.6619999999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":5.3470000000000004},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":5.444},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":5.4569999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":5.0129999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.3109999999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.0169999999999995},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.9239999999999995},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.9930000000000003},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.5380000000000003},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.3339999999999996},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.0910000000000002},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":5.6970000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":5.3849999999999998},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":5.4829999999999997},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":5.4950000000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":5.0469999999999997},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.6950000000000003},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.486000000000001},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.327999999999999},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.487},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.847},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.9849999999999994},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.8670000000000009},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":5.7889999999999997},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":4.9729999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":4.6859999999999999},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":4.7560000000000002},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":5.2709999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.6950000000000003},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.486000000000001},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.327999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.487},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.847},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.9849999999999994},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.8670000000000009},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":5.7889999999999997},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":4.9729999999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":4.6859999999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":4.7560000000000002},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":5.2709999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":18.632999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":18.513000000000002},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":18.904},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":19.001999999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":18.632999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":19.971},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":20.123000000000001},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":20.780999999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":22.064},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":25.702000000000002},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":26.48},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":25.241},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":23.314},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":23.193999999999999},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":23.712},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":23.745999999999999},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":23.376999999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":23.527999999999999},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":23.36},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":24.018000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":25.300999999999998},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":26.635000000000002},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":26.608000000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":25.367999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.4489999999999998},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.3190000000000008},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.122},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.891},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.7859999999999996},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.7080000000000002},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.4379999999999997},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.0139999999999993},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.3390000000000004},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.035},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.59},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.9979999999999993},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.4720000000000004},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.3469999999999995},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.151999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.923999999999999},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.8149999999999995},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.734},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":7.4610000000000003},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":8.0380000000000003},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.3670000000000009},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":11.068},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":10.622},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":9.0250000000000004},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":64.555000000000007},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":83.799000000000007},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":96.254999999999995},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":99.147000000000006},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":90.713999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":80.224999999999994},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":67.664000000000001},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":54.055},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":46.347999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":45.42},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":40.759},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":45.847000000000001},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":64.840999999999994},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":84.114999999999995},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":96.570999999999998},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":99.471999999999994},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":91.012},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":80.522000000000006},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":67.959999999999994},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":54.375},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":46.658999999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":45.73},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":41.067999999999998},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":46.155999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(D$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":484.01},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(E$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(F$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":534.53800000000001},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(G$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(H$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":662.5089999999999},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(I$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(J$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":612.423},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(K$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(L$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":558.38699999999994},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(M$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(N$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":597.60199999999998},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(O$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(P$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":544.11699999999996},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(Q$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(R$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":554.46899999999994},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(S$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(T$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":558.423},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(U$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(V$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":616.84100000000012},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(W$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(X$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":589.19299999999998},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(Y$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(Z$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":510.88300000000004},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AA$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AB$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":473.26400000000001},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AC$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AD$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":526.10100000000011},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AE$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AF$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":654.94199999999989},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AG$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AH$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":612.29399999999998},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AI$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AJ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":563.48},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AK$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AL$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":598.73699999999997},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AM$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AN$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":544.98500000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AO$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AP$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":553.70100000000002},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AQ$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AR$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":559.76800000000003},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AS$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AT$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":620.88400000000001},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AU$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AV$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":593.80900000000008},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AW$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AX$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":513.99800000000005},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$GN,MATCH(AY$2,I_CSP!$B$3:$GN$3,0),FALSE))","v":0}]

{"sheet":"CDQ","index":37,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer Demand Quantity (MW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.24399999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.29399999999999998},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.33900000000000002},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.35499999999999998},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.27100000000000002},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.252},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.315},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23699999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.114},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6999999999999994E-2},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.7000000000000004E-2},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.189},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.24399999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.29399999999999998},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.33900000000000002},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.35499999999999998},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.27100000000000002},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.252},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.315},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23699999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.114},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6999999999999994E-2},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.7000000000000004E-2},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.189},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.91400000000000003},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0840000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.94199999999999995},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.875},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.84599999999999997},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.76300000000000001},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.61699999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.89700000000000002},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2709999999999999},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0149999999999999},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0369999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.91400000000000003},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0840000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.94199999999999995},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.875},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.84599999999999997},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.76300000000000001},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.61699999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.89700000000000002},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2709999999999999},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0149999999999999},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0369999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":39.765999999999998},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":57.360999999999997},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.338000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":64.421000000000006},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":77.727000000000004},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.722999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":38.283000000000001},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":92.853999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":76.384},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":43.433},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":67.004999999999995},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":56.735999999999997},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":39.765999999999998},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":57.360999999999997},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.338000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":64.421000000000006},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":77.727000000000004},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.722999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":38.283000000000001},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":92.853999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":76.384},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":43.433},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":67.004999999999995},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":56.735999999999997},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.082000000000001},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.416},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.592000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.350999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":24.798999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.215},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.045999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.058},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.269},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.3559999999999999},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.484999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":12.275},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.082000000000001},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.416},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.592000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.350999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":24.798999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.215},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.045999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.058},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.269},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.3559999999999999},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.484999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":12.275},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.759},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.4619999999999997},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.63},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.7210000000000001},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.914999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.442},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.145},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":25.015999999999998},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.09},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4240000000000004},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7549999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.824},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.759},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.4619999999999997},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.63},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.7210000000000001},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.914999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.442},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.145},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":25.015999999999998},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.09},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4240000000000004},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7549999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.824},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.8780000000000001},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7320000000000002},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.0350000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.4370000000000003},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.3040000000000003},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2709999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4770000000000003},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7370000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8849999999999998},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.9420000000000002},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8779999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9340000000000002},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.8780000000000001},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7320000000000002},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.0350000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.4370000000000003},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.3040000000000003},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2709999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4770000000000003},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7370000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8849999999999998},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.9420000000000002},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8779999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9340000000000002},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.8119999999999998},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6870000000000003},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.8769999999999998},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.1559999999999997},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4820000000000002},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7140000000000004},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7619999999999996},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.73},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.3920000000000003},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.9589999999999996},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0720000000000001},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.931},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.8119999999999998},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6870000000000003},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.8769999999999998},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.1559999999999997},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4820000000000002},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7140000000000004},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7619999999999996},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.73},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.3920000000000003},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.9589999999999996},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0720000000000001},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.931},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":49.109000000000002},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":60.539000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":52.265000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":52.540999999999997},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":65.195999999999998},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.64},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":44.616999999999997},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":29.254000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.999000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.798},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.539},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.504999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":49.109000000000002},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":60.539000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":52.265000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":52.540999999999997},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":65.195999999999998},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.64},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":44.616999999999997},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":29.254000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.999000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.798},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.539},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.504999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":30.509},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":41.689},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":33.81},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":36.450000000000003},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":47.572000000000003},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":33.5},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":34.112000000000002},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.236000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0489999999999995},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.4390000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.614000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":30.509},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":41.689},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":33.81},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":36.450000000000003},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":47.572000000000003},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":33.5},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":34.112000000000002},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.236000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0489999999999995},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.4390000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.614000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17599999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.253},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17100000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.182},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20399999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.186},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.312},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17499999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.2999999999999999E-2},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.5E-2},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0999999999999999E-2},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.13500000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17599999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.253},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17100000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.182},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20399999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.186},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.312},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17499999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.2999999999999999E-2},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.5E-2},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0999999999999999E-2},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.13500000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.1660000000000004},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4509999999999996},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.8689999999999998},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0940000000000003},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6159999999999997},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2640000000000002},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.6509999999999998},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.9880000000000004},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0269999999999992},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.5459999999999994},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6440000000000001},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7409999999999997},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.1660000000000004},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4509999999999996},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.8689999999999998},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0940000000000003},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6159999999999997},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2640000000000002},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.6509999999999998},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.9880000000000004},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0269999999999992},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.5459999999999994},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6440000000000001},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7409999999999997},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.4279999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.42},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.3260000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.2450000000000001},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.0880000000000001},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.1059999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.6560000000000001},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3820000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2130000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.80100000000000005},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.93500000000000005},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.052},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.4279999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.42},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.3260000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.2450000000000001},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.0880000000000001},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.1059999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.6560000000000001},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3820000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2130000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.80100000000000005},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.93500000000000005},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.052},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0779999999999998},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.913},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.5669999999999999},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8580000000000001},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6779999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.752},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.681},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.974},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.671},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4390000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.518},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6719999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0779999999999998},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.913},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.5669999999999999},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8580000000000001},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6779999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.752},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.681},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.974},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.671},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4390000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.518},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6719999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.3949999999999996},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0570000000000004},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.6929999999999996},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.9290000000000003},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.9109999999999996},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.4240000000000004},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6449999999999996},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.8449999999999998},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.431},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.1020000000000003},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.6710000000000003},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.077},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.3949999999999996},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0570000000000004},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.6929999999999996},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.9290000000000003},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.9109999999999996},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.4240000000000004},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6449999999999996},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.8449999999999998},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.431},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.1020000000000003},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.6710000000000003},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.077},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":31.260999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.445},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.111999999999998},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":27.709},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.663},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.97},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":25.707999999999998},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":35.03},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.573},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.751000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.881},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.655999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":31.260999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.445},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.111999999999998},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":27.709},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.663},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.97},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":25.707999999999998},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":35.03},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.573},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.751000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.881},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.655999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1720000000000006},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.8970000000000002},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1170000000000009},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.91},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.8529999999999998},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1769999999999996},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.2190000000000003},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0620000000000003},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.202},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.157},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.42},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4240000000000004},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1720000000000006},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.8970000000000002},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1170000000000009},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.91},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.8529999999999998},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1769999999999996},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.2190000000000003},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0620000000000003},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.202},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.157},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.42},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4240000000000004},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.2430000000000003},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.9690000000000003},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.8390000000000004},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4969999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.634},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.1809999999999992},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6959999999999997},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.28},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.133},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4390000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.25},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.8180000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.2430000000000003},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.9690000000000003},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.8390000000000004},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4969999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.634},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.1809999999999992},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6959999999999997},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.28},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.133},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4390000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.25},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.8180000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20699999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.27800000000000002},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.19500000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.184},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23200000000000001},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20499999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23699999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.13300000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.104},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.111},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.129},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.16400000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20699999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.27800000000000002},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.19500000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.184},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23200000000000001},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20499999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23699999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.13300000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.104},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.111},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.129},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.16400000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.294},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.335},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3149999999999999},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3069999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8839999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.335},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0169999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.3839999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.88100000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.014},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2709999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.88400000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.294},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.335},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3149999999999999},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3069999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8839999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.335},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0169999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.3839999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.88100000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.014},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2709999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.88400000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.467000000000001},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.826000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.812999999999999},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.542999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":23.565999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.138999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.237},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0659999999999998},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.74},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.7110000000000003},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.093999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.9580000000000002},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.467000000000001},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.826000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.812999999999999},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.542999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":23.565999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.138999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.237},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0659999999999998},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.74},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.7110000000000003},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.093999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.9580000000000002},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.556},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.5619999999999998},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.2639999999999998},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.109},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7450000000000001},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.524},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8640000000000001},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.9730000000000008},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.9770000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6339999999999999},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.623},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4960000000000004},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.556},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.5619999999999998},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.2639999999999998},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.109},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7450000000000001},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.524},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8640000000000001},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.9730000000000008},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.9770000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6339999999999999},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.623},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4960000000000004},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6739999999999995},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6929999999999996},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.556},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.9589999999999996},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.055999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.91},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.3739999999999997},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4770000000000003},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9049999999999998},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.4209999999999998},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.786},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2359999999999998},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6739999999999995},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6929999999999996},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.556},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.9589999999999996},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.055999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.91},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.3739999999999997},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4770000000000003},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9049999999999998},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.4209999999999998},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.786},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2359999999999998},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.605},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.1389999999999993},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.423999999999999},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.756},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.234},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6750000000000007},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.7030000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1429999999999998},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.7040000000000006},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.605},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.1389999999999993},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.423999999999999},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.756},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.234},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6750000000000007},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.7030000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1429999999999998},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.7040000000000006},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7169999999999996},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6550000000000002},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9140000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.9269999999999996},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.2729999999999997},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7670000000000003},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.44},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0250000000000004},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1480000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7440000000000002},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.397},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7679999999999998},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7169999999999996},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6550000000000002},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9140000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.9269999999999996},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.2729999999999997},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7670000000000003},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.44},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0250000000000004},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1480000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7440000000000002},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.397},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7679999999999998},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0099999999999998},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3620000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4730000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.792},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.09},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.81},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.891},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2509999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.56899999999999995},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.871},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.70199999999999996},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.755},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0099999999999998},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3620000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4730000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.792},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.09},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.81},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.891},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2509999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.56899999999999995},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.871},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.70199999999999996},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.755},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.64},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.9670000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.2450000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7519999999999998},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.0459999999999998},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.4510000000000001},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.79},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.976},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0009999999999999},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.57399999999999995},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.45700000000000002},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.248},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.64},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.9670000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.2450000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7519999999999998},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.0459999999999998},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.4510000000000001},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.79},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.976},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0009999999999999},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.57399999999999995},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.45700000000000002},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.248},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.14899999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.016},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.204},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4390000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.8999999999999996E-2},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.36499999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.14899999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.016},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.204},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4390000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.8999999999999996E-2},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.36499999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.1439999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.492},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.133},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.335},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.3759999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.228},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3919999999999999},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.629},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.67},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1219999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.1439999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.492},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.133},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.335},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.3759999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.228},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3919999999999999},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.629},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.67},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1219999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.221},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.353000000000002},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.888000000000002},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.131},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.797999999999998},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.713000000000001},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.811},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.808},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.7619999999999996},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8839999999999999},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.415},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6809999999999992},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.221},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.353000000000002},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.888000000000002},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.131},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.797999999999998},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.713000000000001},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.811},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.808},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.7619999999999996},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8839999999999999},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.415},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6809999999999992},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":147.887},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":187.76300000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":137.374},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":156.57499999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":208.83},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":143.83699999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":140.649},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":70.650000000000006},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":43.640999999999998},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":38.551000000000002},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":23.959},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":44.139000000000003},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":147.887},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":187.76300000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":137.374},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":156.57499999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":208.83},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":143.83699999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":140.649},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":70.650000000000006},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":43.640999999999998},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":38.551000000000002},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":23.959},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":44.139000000000003},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]

{"sheet":"SuperPeak","index":38,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Super Peak Credit (MW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(D$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(E$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(F$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(G$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(H$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(I$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(J$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(K$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(L$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(M$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(N$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(O$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(P$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(Q$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(R$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(S$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(T$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(U$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(V$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(W$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(X$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(Y$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(Z$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AA$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AB$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AC$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AD$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AE$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AF$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AG$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AH$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AI$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AJ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AK$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AL$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AM$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AN$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AO$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AP$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AQ$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AR$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AS$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AT$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AU$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AV$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AW$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AX$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$GN,MATCH(AY$2,I_SuperPeak!$B$3:$GN$3,0),FALSE))","v":0}]

{"sheet":"Demand","index":39,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Demand Charge Billing Determinant (KW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!D4-(AboveHWM!D4+Tier1!D4+Existing!D4)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D4-SuperPeak!D4))","v":42.479166666666622},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!E4-(AboveHWM!E4+Tier1!E4+Existing!E4)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E4-SuperPeak!E4))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!F4-(AboveHWM!F4+Tier1!F4+Existing!F4)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F4-SuperPeak!F4))","v":103.31499999999998},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!G4-(AboveHWM!G4+Tier1!G4+Existing!G4)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G4-SuperPeak!G4))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!H4-(AboveHWM!H4+Tier1!H4+Existing!H4)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H4-SuperPeak!H4))","v":29.532500000000017},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!I4-(AboveHWM!I4+Tier1!I4+Existing!I4)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I4-SuperPeak!I4))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!J4-(AboveHWM!J4+Tier1!J4+Existing!J4)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J4-SuperPeak!J4))","v":127.22115384615395},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!K4-(AboveHWM!K4+Tier1!K4+Existing!K4)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K4-SuperPeak!K4))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!L4-(AboveHWM!L4+Tier1!L4+Existing!L4)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L4-SuperPeak!L4))","v":121.00749999999994},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!M4-(AboveHWM!M4+Tier1!M4+Existing!M4)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M4-SuperPeak!M4))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!N4-(AboveHWM!N4+Tier1!N4+Existing!N4)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N4-SuperPeak!N4))","v":135.28365384615404},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!O4-(AboveHWM!O4+Tier1!O4+Existing!O4)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O4-SuperPeak!O4))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!P4-(AboveHWM!P4+Tier1!P4+Existing!P4)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P4-SuperPeak!P4))","v":62.454326923076898},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!Q4-(AboveHWM!Q4+Tier1!Q4+Existing!Q4)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q4-SuperPeak!Q4))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!R4-(AboveHWM!R4+Tier1!R4+Existing!R4)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R4-SuperPeak!R4))","v":21.062499999999986},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!S4-(AboveHWM!S4+Tier1!S4+Existing!S4)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S4-SuperPeak!S4))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!T4-(AboveHWM!T4+Tier1!T4+Existing!T4)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T4-SuperPeak!T4))","v":42.663461538461554},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!U4-(AboveHWM!U4+Tier1!U4+Existing!U4)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U4-SuperPeak!U4))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!V4-(AboveHWM!V4+Tier1!V4+Existing!V4)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V4-SuperPeak!V4))","v":51.908653846153811},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!W4-(AboveHWM!W4+Tier1!W4+Existing!W4)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W4-SuperPeak!W4))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!X4-(AboveHWM!X4+Tier1!X4+Existing!X4)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X4-SuperPeak!X4))","v":89.235576923076877},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!Y4-(AboveHWM!Y4+Tier1!Y4+Existing!Y4)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y4-SuperPeak!Y4))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!Z4-(AboveHWM!Z4+Tier1!Z4+Existing!Z4)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z4-SuperPeak!Z4))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AA4-(AboveHWM!AA4+Tier1!AA4+Existing!AA4)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA4-SuperPeak!AA4))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AB4-(AboveHWM!AB4+Tier1!AB4+Existing!AB4)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB4-SuperPeak!AB4))","v":36.652777777777757},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AC4-(AboveHWM!AC4+Tier1!AC4+Existing!AC4)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC4-SuperPeak!AC4))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AD4-(AboveHWM!AD4+Tier1!AD4+Existing!AD4)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD4-SuperPeak!AD4))","v":114.85677083333329},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AE4-(AboveHWM!AE4+Tier1!AE4+Existing!AE4)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE4-SuperPeak!AE4))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AF4-(AboveHWM!AF4+Tier1!AF4+Existing!AF4)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF4-SuperPeak!AF4))","v":26.374999999999982},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AG4-(AboveHWM!AG4+Tier1!AG4+Existing!AG4)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG4-SuperPeak!AG4))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AH4-(AboveHWM!AH4+Tier1!AH4+Existing!AH4)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH4-SuperPeak!AH4))","v":139.0825000000001},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AI4-(AboveHWM!AI4+Tier1!AI4+Existing!AI4)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI4-SuperPeak!AI4))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AJ4-(AboveHWM!AJ4+Tier1!AJ4+Existing!AJ4)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ4-SuperPeak!AJ4))","v":104.53124999999997},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AK4-(AboveHWM!AK4+Tier1!AK4+Existing!AK4)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK4-SuperPeak!AK4))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AL4-(AboveHWM!AL4+Tier1!AL4+Existing!AL4)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL4-SuperPeak!AL4))","v":133.16666666666677},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AM4-(AboveHWM!AM4+Tier1!AM4+Existing!AM4)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM4-SuperPeak!AM4))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AN4-(AboveHWM!AN4+Tier1!AN4+Existing!AN4)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN4-SuperPeak!AN4))","v":66.740384615384727},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AO4-(AboveHWM!AO4+Tier1!AO4+Existing!AO4)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO4-SuperPeak!AO4))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AP4-(AboveHWM!AP4+Tier1!AP4+Existing!AP4)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP4-SuperPeak!AP4))","v":25.352499999999999},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AQ4-(AboveHWM!AQ4+Tier1!AQ4+Existing!AQ4)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ4-SuperPeak!AQ4))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AR4-(AboveHWM!AR4+Tier1!AR4+Existing!AR4)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR4-SuperPeak!AR4))","v":46.850961538461505},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AS4-(AboveHWM!AS4+Tier1!AS4+Existing!AS4)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS4-SuperPeak!AS4))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AT4-(AboveHWM!AT4+Tier1!AT4+Existing!AT4)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT4-SuperPeak!AT4))","v":55.937499999999943},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AU4-(AboveHWM!AU4+Tier1!AU4+Existing!AU4)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU4-SuperPeak!AU4))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AV4-(AboveHWM!AV4+Tier1!AV4+Existing!AV4)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV4-SuperPeak!AV4))","v":93.252403846153797},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AW4-(AboveHWM!AW4+Tier1!AW4+Existing!AW4)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW4-SuperPeak!AW4))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AX4-(AboveHWM!AX4+Tier1!AX4+Existing!AX4)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX4-SuperPeak!AX4))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AY4-(AboveHWM!AY4+Tier1!AY4+Existing!AY4)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY4-SuperPeak!AY4))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!D5-(AboveHWM!D5+Tier1!D5+Existing!D5)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D5-SuperPeak!D5))","v":547.37037037037044},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!E5-(AboveHWM!E5+Tier1!E5+Existing!E5)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E5-SuperPeak!E5))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!F5-(AboveHWM!F5+Tier1!F5+Existing!F5)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F5-SuperPeak!F5))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!G5-(AboveHWM!G5+Tier1!G5+Existing!G5)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G5-SuperPeak!G5))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!H5-(AboveHWM!H5+Tier1!H5+Existing!H5)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H5-SuperPeak!H5))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!I5-(AboveHWM!I5+Tier1!I5+Existing!I5)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I5-SuperPeak!I5))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!J5-(AboveHWM!J5+Tier1!J5+Existing!J5)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J5-SuperPeak!J5))","v":247.39903846153854},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!K5-(AboveHWM!K5+Tier1!K5+Existing!K5)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K5-SuperPeak!K5))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!L5-(AboveHWM!L5+Tier1!L5+Existing!L5)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L5-SuperPeak!L5))","v":170.48249999999999},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!M5-(AboveHWM!M5+Tier1!M5+Existing!M5)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M5-SuperPeak!M5))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!N5-(AboveHWM!N5+Tier1!N5+Existing!N5)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N5-SuperPeak!N5))","v":211.79086538461533},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!O5-(AboveHWM!O5+Tier1!O5+Existing!O5)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O5-SuperPeak!O5))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!P5-(AboveHWM!P5+Tier1!P5+Existing!P5)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P5-SuperPeak!P5))","v":700.19951923076928},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!Q5-(AboveHWM!Q5+Tier1!Q5+Existing!Q5)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q5-SuperPeak!Q5))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!R5-(AboveHWM!R5+Tier1!R5+Existing!R5)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R5-SuperPeak!R5))","v":603.9675000000002},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!S5-(AboveHWM!S5+Tier1!S5+Existing!S5)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S5-SuperPeak!S5))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!T5-(AboveHWM!T5+Tier1!T5+Existing!T5)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T5-SuperPeak!T5))","v":501.32932692307696},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!U5-(AboveHWM!U5+Tier1!U5+Existing!U5)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U5-SuperPeak!U5))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!V5-(AboveHWM!V5+Tier1!V5+Existing!V5)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V5-SuperPeak!V5))","v":652.9038461538463},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!W5-(AboveHWM!W5+Tier1!W5+Existing!W5)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W5-SuperPeak!W5))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!X5-(AboveHWM!X5+Tier1!X5+Existing!X5)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X5-SuperPeak!X5))","v":259.18028846153862},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!Y5-(AboveHWM!Y5+Tier1!Y5+Existing!Y5)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y5-SuperPeak!Y5))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!Z5-(AboveHWM!Z5+Tier1!Z5+Existing!Z5)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z5-SuperPeak!Z5))","v":539.44500000000016},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AA5-(AboveHWM!AA5+Tier1!AA5+Existing!AA5)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA5-SuperPeak!AA5))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AB5-(AboveHWM!AB5+Tier1!AB5+Existing!AB5)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB5-SuperPeak!AB5))","v":561.64583333333326},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AC5-(AboveHWM!AC5+Tier1!AC5+Existing!AC5)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC5-SuperPeak!AC5))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AD5-(AboveHWM!AD5+Tier1!AD5+Existing!AD5)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD5-SuperPeak!AD5))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AE5-(AboveHWM!AE5+Tier1!AE5+Existing!AE5)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE5-SuperPeak!AE5))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AF5-(AboveHWM!AF5+Tier1!AF5+Existing!AF5)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF5-SuperPeak!AF5))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AG5-(AboveHWM!AG5+Tier1!AG5+Existing!AG5)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG5-SuperPeak!AG5))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AH5-(AboveHWM!AH5+Tier1!AH5+Existing!AH5)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH5-SuperPeak!AH5))","v":248.08999999999992},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AI5-(AboveHWM!AI5+Tier1!AI5+Existing!AI5)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI5-SuperPeak!AI5))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AJ5-(AboveHWM!AJ5+Tier1!AJ5+Existing!AJ5)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ5-SuperPeak!AJ5))","v":218.40104166666674},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AK5-(AboveHWM!AK5+Tier1!AK5+Existing!AK5)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK5-SuperPeak!AK5))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AL5-(AboveHWM!AL5+Tier1!AL5+Existing!AL5)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL5-SuperPeak!AL5))","v":229.02083333333323},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AM5-(AboveHWM!AM5+Tier1!AM5+Existing!AM5)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM5-SuperPeak!AM5))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AN5-(AboveHWM!AN5+Tier1!AN5+Existing!AN5)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN5-SuperPeak!AN5))","v":712.2067307692306},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AO5-(AboveHWM!AO5+Tier1!AO5+Existing!AO5)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO5-SuperPeak!AO5))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AP5-(AboveHWM!AP5+Tier1!AP5+Existing!AP5)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP5-SuperPeak!AP5))","v":619.0300000000002},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AQ5-(AboveHWM!AQ5+Tier1!AQ5+Existing!AQ5)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ5-SuperPeak!AQ5))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AR5-(AboveHWM!AR5+Tier1!AR5+Existing!AR5)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR5-SuperPeak!AR5))","v":516.18028846153857},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AS5-(AboveHWM!AS5+Tier1!AS5+Existing!AS5)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS5-SuperPeak!AS5))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AT5-(AboveHWM!AT5+Tier1!AT5+Existing!AT5)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT5-SuperPeak!AT5))","v":667.09375000000023},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AU5-(AboveHWM!AU5+Tier1!AU5+Existing!AU5)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU5-SuperPeak!AU5))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AV5-(AboveHWM!AV5+Tier1!AV5+Existing!AV5)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV5-SuperPeak!AV5))","v":273.09134615384625},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AW5-(AboveHWM!AW5+Tier1!AW5+Existing!AW5)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW5-SuperPeak!AW5))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AX5-(AboveHWM!AX5+Tier1!AX5+Existing!AX5)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX5-SuperPeak!AX5))","v":553.03499999999997},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AY5-(AboveHWM!AY5+Tier1!AY5+Existing!AY5)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY5-SuperPeak!AY5))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!D6-(AboveHWM!D6+Tier1!D6+Existing!D6)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D6-SuperPeak!D6))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!E6-(AboveHWM!E6+Tier1!E6+Existing!E6)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E6-SuperPeak!E6))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!F6-(AboveHWM!F6+Tier1!F6+Existing!F6)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F6-SuperPeak!F6))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!G6-(AboveHWM!G6+Tier1!G6+Existing!G6)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G6-SuperPeak!G6))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!H6-(AboveHWM!H6+Tier1!H6+Existing!H6)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H6-SuperPeak!H6))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!I6-(AboveHWM!I6+Tier1!I6+Existing!I6)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I6-SuperPeak!I6))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!J6-(AboveHWM!J6+Tier1!J6+Existing!J6)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J6-SuperPeak!J6))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!K6-(AboveHWM!K6+Tier1!K6+Existing!K6)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K6-SuperPeak!K6))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!L6-(AboveHWM!L6+Tier1!L6+Existing!L6)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L6-SuperPeak!L6))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!M6-(AboveHWM!M6+Tier1!M6+Existing!M6)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M6-SuperPeak!M6))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!N6-(AboveHWM!N6+Tier1!N6+Existing!N6)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N6-SuperPeak!N6))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!O6-(AboveHWM!O6+Tier1!O6+Existing!O6)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O6-SuperPeak!O6))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!P6-(AboveHWM!P6+Tier1!P6+Existing!P6)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P6-SuperPeak!P6))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!Q6-(AboveHWM!Q6+Tier1!Q6+Existing!Q6)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q6-SuperPeak!Q6))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!R6-(AboveHWM!R6+Tier1!R6+Existing!R6)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R6-SuperPeak!R6))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!S6-(AboveHWM!S6+Tier1!S6+Existing!S6)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S6-SuperPeak!S6))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!T6-(AboveHWM!T6+Tier1!T6+Existing!T6)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T6-SuperPeak!T6))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!U6-(AboveHWM!U6+Tier1!U6+Existing!U6)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U6-SuperPeak!U6))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!V6-(AboveHWM!V6+Tier1!V6+Existing!V6)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V6-SuperPeak!V6))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!W6-(AboveHWM!W6+Tier1!W6+Existing!W6)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W6-SuperPeak!W6))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!X6-(AboveHWM!X6+Tier1!X6+Existing!X6)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X6-SuperPeak!X6))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!Y6-(AboveHWM!Y6+Tier1!Y6+Existing!Y6)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y6-SuperPeak!Y6))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!Z6-(AboveHWM!Z6+Tier1!Z6+Existing!Z6)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z6-SuperPeak!Z6))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AA6-(AboveHWM!AA6+Tier1!AA6+Existing!AA6)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA6-SuperPeak!AA6))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AB6-(AboveHWM!AB6+Tier1!AB6+Existing!AB6)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB6-SuperPeak!AB6))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AC6-(AboveHWM!AC6+Tier1!AC6+Existing!AC6)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC6-SuperPeak!AC6))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AD6-(AboveHWM!AD6+Tier1!AD6+Existing!AD6)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD6-SuperPeak!AD6))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AE6-(AboveHWM!AE6+Tier1!AE6+Existing!AE6)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE6-SuperPeak!AE6))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AF6-(AboveHWM!AF6+Tier1!AF6+Existing!AF6)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF6-SuperPeak!AF6))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AG6-(AboveHWM!AG6+Tier1!AG6+Existing!AG6)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG6-SuperPeak!AG6))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AH6-(AboveHWM!AH6+Tier1!AH6+Existing!AH6)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH6-SuperPeak!AH6))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AI6-(AboveHWM!AI6+Tier1!AI6+Existing!AI6)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI6-SuperPeak!AI6))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AJ6-(AboveHWM!AJ6+Tier1!AJ6+Existing!AJ6)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ6-SuperPeak!AJ6))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AK6-(AboveHWM!AK6+Tier1!AK6+Existing!AK6)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK6-SuperPeak!AK6))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AL6-(AboveHWM!AL6+Tier1!AL6+Existing!AL6)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL6-SuperPeak!AL6))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AM6-(AboveHWM!AM6+Tier1!AM6+Existing!AM6)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM6-SuperPeak!AM6))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AN6-(AboveHWM!AN6+Tier1!AN6+Existing!AN6)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN6-SuperPeak!AN6))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AO6-(AboveHWM!AO6+Tier1!AO6+Existing!AO6)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO6-SuperPeak!AO6))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AP6-(AboveHWM!AP6+Tier1!AP6+Existing!AP6)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP6-SuperPeak!AP6))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AQ6-(AboveHWM!AQ6+Tier1!AQ6+Existing!AQ6)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ6-SuperPeak!AQ6))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AR6-(AboveHWM!AR6+Tier1!AR6+Existing!AR6)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR6-SuperPeak!AR6))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AS6-(AboveHWM!AS6+Tier1!AS6+Existing!AS6)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS6-SuperPeak!AS6))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AT6-(AboveHWM!AT6+Tier1!AT6+Existing!AT6)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT6-SuperPeak!AT6))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AU6-(AboveHWM!AU6+Tier1!AU6+Existing!AU6)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU6-SuperPeak!AU6))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AV6-(AboveHWM!AV6+Tier1!AV6+Existing!AV6)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV6-SuperPeak!AV6))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AW6-(AboveHWM!AW6+Tier1!AW6+Existing!AW6)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW6-SuperPeak!AW6))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AX6-(AboveHWM!AX6+Tier1!AX6+Existing!AX6)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX6-SuperPeak!AX6))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AY6-(AboveHWM!AY6+Tier1!AY6+Existing!AY6)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY6-SuperPeak!AY6))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!D7-(AboveHWM!D7+Tier1!D7+Existing!D7)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D7-SuperPeak!D7))","v":7908.0486111111131},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!E7-(AboveHWM!E7+Tier1!E7+Existing!E7)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E7-SuperPeak!E7))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!F7-(AboveHWM!F7+Tier1!F7+Existing!F7)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F7-SuperPeak!F7))","v":3271.8925000000036},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!G7-(AboveHWM!G7+Tier1!G7+Existing!G7)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G7-SuperPeak!G7))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!H7-(AboveHWM!H7+Tier1!H7+Existing!H7)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H7-SuperPeak!H7))","v":10750.992499999993},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!I7-(AboveHWM!I7+Tier1!I7+Existing!I7)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I7-SuperPeak!I7))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!J7-(AboveHWM!J7+Tier1!J7+Existing!J7)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J7-SuperPeak!J7))","v":6721.5144230769256},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!K7-(AboveHWM!K7+Tier1!K7+Existing!K7)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K7-SuperPeak!K7))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!L7-(AboveHWM!L7+Tier1!L7+Existing!L7)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L7-SuperPeak!L7))","v":4934.4700000000048},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!M7-(AboveHWM!M7+Tier1!M7+Existing!M7)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M7-SuperPeak!M7))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!N7-(AboveHWM!N7+Tier1!N7+Existing!N7)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N7-SuperPeak!N7))","v":4684.4879807692232},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!O7-(AboveHWM!O7+Tier1!O7+Existing!O7)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O7-SuperPeak!O7))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!P7-(AboveHWM!P7+Tier1!P7+Existing!P7)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P7-SuperPeak!P7))","v":1814.7235576923181},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!Q7-(AboveHWM!Q7+Tier1!Q7+Existing!Q7)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q7-SuperPeak!Q7))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!R7-(AboveHWM!R7+Tier1!R7+Existing!R7)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R7-SuperPeak!R7))","v":3046.5874999999942},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!S7-(AboveHWM!S7+Tier1!S7+Existing!S7)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S7-SuperPeak!S7))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!T7-(AboveHWM!T7+Tier1!T7+Existing!T7)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T7-SuperPeak!T7))","v":17375.79086538461},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!U7-(AboveHWM!U7+Tier1!U7+Existing!U7)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U7-SuperPeak!U7))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!V7-(AboveHWM!V7+Tier1!V7+Existing!V7)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V7-SuperPeak!V7))","v":14752.735576923082},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!W7-(AboveHWM!W7+Tier1!W7+Existing!W7)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W7-SuperPeak!W7))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!X7-(AboveHWM!X7+Tier1!X7+Existing!X7)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X7-SuperPeak!X7))","v":11418.341346153838},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!Y7-(AboveHWM!Y7+Tier1!Y7+Existing!Y7)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y7-SuperPeak!Y7))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!Z7-(AboveHWM!Z7+Tier1!Z7+Existing!Z7)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z7-SuperPeak!Z7))","v":15760.642500000009},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AA7-(AboveHWM!AA7+Tier1!AA7+Existing!AA7)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA7-SuperPeak!AA7))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AB7-(AboveHWM!AB7+Tier1!AB7+Existing!AB7)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB7-SuperPeak!AB7))","v":8695.9907407407463},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AC7-(AboveHWM!AC7+Tier1!AC7+Existing!AC7)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC7-SuperPeak!AC7))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AD7-(AboveHWM!AD7+Tier1!AD7+Existing!AD7)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD7-SuperPeak!AD7))","v":1548.0989583333376},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AE7-(AboveHWM!AE7+Tier1!AE7+Existing!AE7)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE7-SuperPeak!AE7))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AF7-(AboveHWM!AF7+Tier1!AF7+Existing!AF7)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF7-SuperPeak!AF7))","v":14426.951923076926},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AG7-(AboveHWM!AG7+Tier1!AG7+Existing!AG7)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG7-SuperPeak!AG7))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AH7-(AboveHWM!AH7+Tier1!AH7+Existing!AH7)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH7-SuperPeak!AH7))","v":4686.5650000000014},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AI7-(AboveHWM!AI7+Tier1!AI7+Existing!AI7)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI7-SuperPeak!AI7))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AJ7-(AboveHWM!AJ7+Tier1!AJ7+Existing!AJ7)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ7-SuperPeak!AJ7))","v":4979.5677083333348},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AK7-(AboveHWM!AK7+Tier1!AK7+Existing!AK7)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK7-SuperPeak!AK7))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AL7-(AboveHWM!AL7+Tier1!AL7+Existing!AL7)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL7-SuperPeak!AL7))","v":7412.0787037037026},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AM7-(AboveHWM!AM7+Tier1!AM7+Existing!AM7)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM7-SuperPeak!AM7))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AN7-(AboveHWM!AN7+Tier1!AN7+Existing!AN7)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN7-SuperPeak!AN7))","v":2605.1514423076869},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AO7-(AboveHWM!AO7+Tier1!AO7+Existing!AO7)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO7-SuperPeak!AO7))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AP7-(AboveHWM!AP7+Tier1!AP7+Existing!AP7)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP7-SuperPeak!AP7))","v":3776.1849999999909},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AQ7-(AboveHWM!AQ7+Tier1!AQ7+Existing!AQ7)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ7-SuperPeak!AQ7))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AR7-(AboveHWM!AR7+Tier1!AR7+Existing!AR7)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR7-SuperPeak!AR7))","v":18197.44951923078},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AS7-(AboveHWM!AS7+Tier1!AS7+Existing!AS7)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS7-SuperPeak!AS7))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AT7-(AboveHWM!AT7+Tier1!AT7+Existing!AT7)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT7-SuperPeak!AT7))","v":15494.026442307695},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AU7-(AboveHWM!AU7+Tier1!AU7+Existing!AU7)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU7-SuperPeak!AU7))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AV7-(AboveHWM!AV7+Tier1!AV7+Existing!AV7)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV7-SuperPeak!AV7))","v":12101.923076923071},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AW7-(AboveHWM!AW7+Tier1!AW7+Existing!AW7)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW7-SuperPeak!AW7))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AX7-(AboveHWM!AX7+Tier1!AX7+Existing!AX7)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX7-SuperPeak!AX7))","v":16537.86},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AY7-(AboveHWM!AY7+Tier1!AY7+Existing!AY7)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY7-SuperPeak!AY7))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!D8-(AboveHWM!D8+Tier1!D8+Existing!D8)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D8-SuperPeak!D8))","v":14119.252314814808},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!E8-(AboveHWM!E8+Tier1!E8+Existing!E8)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E8-SuperPeak!E8))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!F8-(AboveHWM!F8+Tier1!F8+Existing!F8)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F8-SuperPeak!F8))","v":8667.0449999999983},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!G8-(AboveHWM!G8+Tier1!G8+Existing!G8)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G8-SuperPeak!G8))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!H8-(AboveHWM!H8+Tier1!H8+Existing!H8)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H8-SuperPeak!H8))","v":9993.7700000000077},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!I8-(AboveHWM!I8+Tier1!I8+Existing!I8)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I8-SuperPeak!I8))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!J8-(AboveHWM!J8+Tier1!J8+Existing!J8)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J8-SuperPeak!J8))","v":11383.569711538466},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!K8-(AboveHWM!K8+Tier1!K8+Existing!K8)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K8-SuperPeak!K8))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!L8-(AboveHWM!L8+Tier1!L8+Existing!L8)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L8-SuperPeak!L8))","v":5900.6550000000007},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!M8-(AboveHWM!M8+Tier1!M8+Existing!M8)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M8-SuperPeak!M8))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!N8-(AboveHWM!N8+Tier1!N8+Existing!N8)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N8-SuperPeak!N8))","v":8591.7572115384646},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!O8-(AboveHWM!O8+Tier1!O8+Existing!O8)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O8-SuperPeak!O8))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!P8-(AboveHWM!P8+Tier1!P8+Existing!P8)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P8-SuperPeak!P8))","v":13006.384615384615},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!Q8-(AboveHWM!Q8+Tier1!Q8+Existing!Q8)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q8-SuperPeak!Q8))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!R8-(AboveHWM!R8+Tier1!R8+Existing!R8)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R8-SuperPeak!R8))","v":6574.3474999999944},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!S8-(AboveHWM!S8+Tier1!S8+Existing!S8)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S8-SuperPeak!S8))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!T8-(AboveHWM!T8+Tier1!T8+Existing!T8)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T8-SuperPeak!T8))","v":15630.889423076913},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!U8-(AboveHWM!U8+Tier1!U8+Existing!U8)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U8-SuperPeak!U8))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!V8-(AboveHWM!V8+Tier1!V8+Existing!V8)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V8-SuperPeak!V8))","v":19920.677884615394},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!W8-(AboveHWM!W8+Tier1!W8+Existing!W8)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W8-SuperPeak!W8))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!X8-(AboveHWM!X8+Tier1!X8+Existing!X8)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X8-SuperPeak!X8))","v":18595.675480769227},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!Y8-(AboveHWM!Y8+Tier1!Y8+Existing!Y8)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y8-SuperPeak!Y8))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!Z8-(AboveHWM!Z8+Tier1!Z8+Existing!Z8)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z8-SuperPeak!Z8))","v":15702.174999999996},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AA8-(AboveHWM!AA8+Tier1!AA8+Existing!AA8)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA8-SuperPeak!AA8))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AB8-(AboveHWM!AB8+Tier1!AB8+Existing!AB8)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB8-SuperPeak!AB8))","v":14614.284722222223},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AC8-(AboveHWM!AC8+Tier1!AC8+Existing!AC8)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC8-SuperPeak!AC8))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AD8-(AboveHWM!AD8+Tier1!AD8+Existing!AD8)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD8-SuperPeak!AD8))","v":7497.0781250000055},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AE8-(AboveHWM!AE8+Tier1!AE8+Existing!AE8)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE8-SuperPeak!AE8))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AF8-(AboveHWM!AF8+Tier1!AF8+Existing!AF8)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF8-SuperPeak!AF8))","v":12244.002403846156},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AG8-(AboveHWM!AG8+Tier1!AG8+Existing!AG8)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG8-SuperPeak!AG8))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AH8-(AboveHWM!AH8+Tier1!AH8+Existing!AH8)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH8-SuperPeak!AH8))","v":10150.56749999999},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AI8-(AboveHWM!AI8+Tier1!AI8+Existing!AI8)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI8-SuperPeak!AI8))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AJ8-(AboveHWM!AJ8+Tier1!AJ8+Existing!AJ8)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ8-SuperPeak!AJ8))","v":5451.5703124999964},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AK8-(AboveHWM!AK8+Tier1!AK8+Existing!AK8)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK8-SuperPeak!AK8))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AL8-(AboveHWM!AL8+Tier1!AL8+Existing!AL8)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL8-SuperPeak!AL8))","v":10478.06712962963},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AM8-(AboveHWM!AM8+Tier1!AM8+Existing!AM8)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM8-SuperPeak!AM8))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AN8-(AboveHWM!AN8+Tier1!AN8+Existing!AN8)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN8-SuperPeak!AN8))","v":13484.822115384613},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AO8-(AboveHWM!AO8+Tier1!AO8+Existing!AO8)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO8-SuperPeak!AO8))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AP8-(AboveHWM!AP8+Tier1!AP8+Existing!AP8)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP8-SuperPeak!AP8))","v":7053.9625000000187},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AQ8-(AboveHWM!AQ8+Tier1!AQ8+Existing!AQ8)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ8-SuperPeak!AQ8))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AR8-(AboveHWM!AR8+Tier1!AR8+Existing!AR8)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR8-SuperPeak!AR8))","v":16111.139423076938},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AS8-(AboveHWM!AS8+Tier1!AS8+Existing!AS8)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS8-SuperPeak!AS8))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AT8-(AboveHWM!AT8+Tier1!AT8+Existing!AT8)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT8-SuperPeak!AT8))","v":20420.310096153862},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AU8-(AboveHWM!AU8+Tier1!AU8+Existing!AU8)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU8-SuperPeak!AU8))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AV8-(AboveHWM!AV8+Tier1!AV8+Existing!AV8)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV8-SuperPeak!AV8))","v":19077.298076923082},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AW8-(AboveHWM!AW8+Tier1!AW8+Existing!AW8)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW8-SuperPeak!AW8))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AX8-(AboveHWM!AX8+Tier1!AX8+Existing!AX8)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX8-SuperPeak!AX8))","v":16180.362500000001},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AY8-(AboveHWM!AY8+Tier1!AY8+Existing!AY8)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY8-SuperPeak!AY8))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!D9-(AboveHWM!D9+Tier1!D9+Existing!D9)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D9-SuperPeak!D9))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!E9-(AboveHWM!E9+Tier1!E9+Existing!E9)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E9-SuperPeak!E9))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!F9-(AboveHWM!F9+Tier1!F9+Existing!F9)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F9-SuperPeak!F9))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!G9-(AboveHWM!G9+Tier1!G9+Existing!G9)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G9-SuperPeak!G9))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!H9-(AboveHWM!H9+Tier1!H9+Existing!H9)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H9-SuperPeak!H9))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!I9-(AboveHWM!I9+Tier1!I9+Existing!I9)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I9-SuperPeak!I9))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!J9-(AboveHWM!J9+Tier1!J9+Existing!J9)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J9-SuperPeak!J9))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!K9-(AboveHWM!K9+Tier1!K9+Existing!K9)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K9-SuperPeak!K9))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!L9-(AboveHWM!L9+Tier1!L9+Existing!L9)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L9-SuperPeak!L9))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!M9-(AboveHWM!M9+Tier1!M9+Existing!M9)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M9-SuperPeak!M9))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!N9-(AboveHWM!N9+Tier1!N9+Existing!N9)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N9-SuperPeak!N9))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!O9-(AboveHWM!O9+Tier1!O9+Existing!O9)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O9-SuperPeak!O9))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!P9-(AboveHWM!P9+Tier1!P9+Existing!P9)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P9-SuperPeak!P9))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!Q9-(AboveHWM!Q9+Tier1!Q9+Existing!Q9)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q9-SuperPeak!Q9))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!R9-(AboveHWM!R9+Tier1!R9+Existing!R9)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R9-SuperPeak!R9))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!S9-(AboveHWM!S9+Tier1!S9+Existing!S9)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S9-SuperPeak!S9))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!T9-(AboveHWM!T9+Tier1!T9+Existing!T9)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T9-SuperPeak!T9))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!U9-(AboveHWM!U9+Tier1!U9+Existing!U9)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U9-SuperPeak!U9))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!V9-(AboveHWM!V9+Tier1!V9+Existing!V9)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V9-SuperPeak!V9))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!W9-(AboveHWM!W9+Tier1!W9+Existing!W9)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W9-SuperPeak!W9))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!X9-(AboveHWM!X9+Tier1!X9+Existing!X9)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X9-SuperPeak!X9))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!Y9-(AboveHWM!Y9+Tier1!Y9+Existing!Y9)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y9-SuperPeak!Y9))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!Z9-(AboveHWM!Z9+Tier1!Z9+Existing!Z9)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z9-SuperPeak!Z9))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AA9-(AboveHWM!AA9+Tier1!AA9+Existing!AA9)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA9-SuperPeak!AA9))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AB9-(AboveHWM!AB9+Tier1!AB9+Existing!AB9)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB9-SuperPeak!AB9))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AC9-(AboveHWM!AC9+Tier1!AC9+Existing!AC9)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC9-SuperPeak!AC9))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AD9-(AboveHWM!AD9+Tier1!AD9+Existing!AD9)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD9-SuperPeak!AD9))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AE9-(AboveHWM!AE9+Tier1!AE9+Existing!AE9)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE9-SuperPeak!AE9))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AF9-(AboveHWM!AF9+Tier1!AF9+Existing!AF9)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF9-SuperPeak!AF9))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AG9-(AboveHWM!AG9+Tier1!AG9+Existing!AG9)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG9-SuperPeak!AG9))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AH9-(AboveHWM!AH9+Tier1!AH9+Existing!AH9)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH9-SuperPeak!AH9))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AI9-(AboveHWM!AI9+Tier1!AI9+Existing!AI9)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI9-SuperPeak!AI9))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AJ9-(AboveHWM!AJ9+Tier1!AJ9+Existing!AJ9)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ9-SuperPeak!AJ9))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AK9-(AboveHWM!AK9+Tier1!AK9+Existing!AK9)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK9-SuperPeak!AK9))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AL9-(AboveHWM!AL9+Tier1!AL9+Existing!AL9)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL9-SuperPeak!AL9))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AM9-(AboveHWM!AM9+Tier1!AM9+Existing!AM9)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM9-SuperPeak!AM9))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AN9-(AboveHWM!AN9+Tier1!AN9+Existing!AN9)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN9-SuperPeak!AN9))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AO9-(AboveHWM!AO9+Tier1!AO9+Existing!AO9)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO9-SuperPeak!AO9))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AP9-(AboveHWM!AP9+Tier1!AP9+Existing!AP9)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP9-SuperPeak!AP9))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AQ9-(AboveHWM!AQ9+Tier1!AQ9+Existing!AQ9)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ9-SuperPeak!AQ9))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AR9-(AboveHWM!AR9+Tier1!AR9+Existing!AR9)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR9-SuperPeak!AR9))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AS9-(AboveHWM!AS9+Tier1!AS9+Existing!AS9)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS9-SuperPeak!AS9))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AT9-(AboveHWM!AT9+Tier1!AT9+Existing!AT9)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT9-SuperPeak!AT9))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AU9-(AboveHWM!AU9+Tier1!AU9+Existing!AU9)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU9-SuperPeak!AU9))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AV9-(AboveHWM!AV9+Tier1!AV9+Existing!AV9)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV9-SuperPeak!AV9))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AW9-(AboveHWM!AW9+Tier1!AW9+Existing!AW9)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW9-SuperPeak!AW9))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AX9-(AboveHWM!AX9+Tier1!AX9+Existing!AX9)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX9-SuperPeak!AX9))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AY9-(AboveHWM!AY9+Tier1!AY9+Existing!AY9)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY9-SuperPeak!AY9))","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!D10-(AboveHWM!D10+Tier1!D10+Existing!D10)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D10-SuperPeak!D10))","v":2102.4953703703713},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!E10-(AboveHWM!E10+Tier1!E10+Existing!E10)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E10-SuperPeak!E10))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!F10-(AboveHWM!F10+Tier1!F10+Existing!F10)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F10-SuperPeak!F10))","v":709.17750000000353},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!G10-(AboveHWM!G10+Tier1!G10+Existing!G10)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G10-SuperPeak!G10))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!H10-(AboveHWM!H10+Tier1!H10+Existing!H10)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H10-SuperPeak!H10))","v":1840.4899999999946},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!I10-(AboveHWM!I10+Tier1!I10+Existing!I10)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I10-SuperPeak!I10))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!J10-(AboveHWM!J10+Tier1!J10+Existing!J10)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J10-SuperPeak!J10))","v":4033.8533653846148},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!K10-(AboveHWM!K10+Tier1!K10+Existing!K10)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K10-SuperPeak!K10))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!L10-(AboveHWM!L10+Tier1!L10+Existing!L10)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L10-SuperPeak!L10))","v":2027.3149999999971},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!M10-(AboveHWM!M10+Tier1!M10+Existing!M10)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M10-SuperPeak!M10))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!N10-(AboveHWM!N10+Tier1!N10+Existing!N10)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N10-SuperPeak!N10))","v":3330.723557692304},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!O10-(AboveHWM!O10+Tier1!O10+Existing!O10)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O10-SuperPeak!O10))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!P10-(AboveHWM!P10+Tier1!P10+Existing!P10)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P10-SuperPeak!P10))","v":2098.1538461538466},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!Q10-(AboveHWM!Q10+Tier1!Q10+Existing!Q10)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q10-SuperPeak!Q10))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!R10-(AboveHWM!R10+Tier1!R10+Existing!R10)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R10-SuperPeak!R10))","v":1398.9574999999986},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!S10-(AboveHWM!S10+Tier1!S10+Existing!S10)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S10-SuperPeak!S10))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!T10-(AboveHWM!T10+Tier1!T10+Existing!T10)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T10-SuperPeak!T10))","v":1810.6225961538439},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!U10-(AboveHWM!U10+Tier1!U10+Existing!U10)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U10-SuperPeak!U10))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!V10-(AboveHWM!V10+Tier1!V10+Existing!V10)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V10-SuperPeak!V10))","v":1629.2139423076933},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!W10-(AboveHWM!W10+Tier1!W10+Existing!W10)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W10-SuperPeak!W10))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!X10-(AboveHWM!X10+Tier1!X10+Existing!X10)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X10-SuperPeak!X10))","v":3005.0216346153879},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!Y10-(AboveHWM!Y10+Tier1!Y10+Existing!Y10)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y10-SuperPeak!Y10))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!Z10-(AboveHWM!Z10+Tier1!Z10+Existing!Z10)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z10-SuperPeak!Z10))","v":3257.0574999999994},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AA10-(AboveHWM!AA10+Tier1!AA10+Existing!AA10)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA10-SuperPeak!AA10))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AB10-(AboveHWM!AB10+Tier1!AB10+Existing!AB10)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB10-SuperPeak!AB10))","v":2136.6041666666661},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AC10-(AboveHWM!AC10+Tier1!AC10+Existing!AC10)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC10-SuperPeak!AC10))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AD10-(AboveHWM!AD10+Tier1!AD10+Existing!AD10)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD10-SuperPeak!AD10))","v":590.87760416666856},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AE10-(AboveHWM!AE10+Tier1!AE10+Existing!AE10)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE10-SuperPeak!AE10))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AF10-(AboveHWM!AF10+Tier1!AF10+Existing!AF10)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF10-SuperPeak!AF10))","v":2018.0913461538478},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AG10-(AboveHWM!AG10+Tier1!AG10+Existing!AG10)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG10-SuperPeak!AG10))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AH10-(AboveHWM!AH10+Tier1!AH10+Existing!AH10)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH10-SuperPeak!AH10))","v":3919.4550000000017},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AI10-(AboveHWM!AI10+Tier1!AI10+Existing!AI10)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI10-SuperPeak!AI10))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AJ10-(AboveHWM!AJ10+Tier1!AJ10+Existing!AJ10)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ10-SuperPeak!AJ10))","v":1627.0286458333301},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AK10-(AboveHWM!AK10+Tier1!AK10+Existing!AK10)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK10-SuperPeak!AK10))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AL10-(AboveHWM!AL10+Tier1!AL10+Existing!AL10)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL10-SuperPeak!AL10))","v":3469.4699074074028},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AM10-(AboveHWM!AM10+Tier1!AM10+Existing!AM10)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM10-SuperPeak!AM10))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AN10-(AboveHWM!AN10+Tier1!AN10+Existing!AN10)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN10-SuperPeak!AN10))","v":2115.5192307692314},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AO10-(AboveHWM!AO10+Tier1!AO10+Existing!AO10)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO10-SuperPeak!AO10))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AP10-(AboveHWM!AP10+Tier1!AP10+Existing!AP10)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP10-SuperPeak!AP10))","v":1421.0575000000003},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AQ10-(AboveHWM!AQ10+Tier1!AQ10+Existing!AQ10)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ10-SuperPeak!AQ10))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AR10-(AboveHWM!AR10+Tier1!AR10+Existing!AR10)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR10-SuperPeak!AR10))","v":1831.4423076923053},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AS10-(AboveHWM!AS10+Tier1!AS10+Existing!AS10)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS10-SuperPeak!AS10))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AT10-(AboveHWM!AT10+Tier1!AT10+Existing!AT10)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT10-SuperPeak!AT10))","v":1651.4879807692323},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AU10-(AboveHWM!AU10+Tier1!AU10+Existing!AU10)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU10-SuperPeak!AU10))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AV10-(AboveHWM!AV10+Tier1!AV10+Existing!AV10)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV10-SuperPeak!AV10))","v":3026.5624999999964},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AW10-(AboveHWM!AW10+Tier1!AW10+Existing!AW10)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW10-SuperPeak!AW10))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AX10-(AboveHWM!AX10+Tier1!AX10+Existing!AX10)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX10-SuperPeak!AX10))","v":3275.9399999999996},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AY10-(AboveHWM!AY10+Tier1!AY10+Existing!AY10)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY10-SuperPeak!AY10))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!D11-(AboveHWM!D11+Tier1!D11+Existing!D11)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D11-SuperPeak!D11))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!E11-(AboveHWM!E11+Tier1!E11+Existing!E11)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E11-SuperPeak!E11))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!F11-(AboveHWM!F11+Tier1!F11+Existing!F11)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F11-SuperPeak!F11))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!G11-(AboveHWM!G11+Tier1!G11+Existing!G11)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G11-SuperPeak!G11))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!H11-(AboveHWM!H11+Tier1!H11+Existing!H11)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H11-SuperPeak!H11))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!I11-(AboveHWM!I11+Tier1!I11+Existing!I11)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I11-SuperPeak!I11))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!J11-(AboveHWM!J11+Tier1!J11+Existing!J11)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J11-SuperPeak!J11))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!K11-(AboveHWM!K11+Tier1!K11+Existing!K11)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K11-SuperPeak!K11))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!L11-(AboveHWM!L11+Tier1!L11+Existing!L11)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L11-SuperPeak!L11))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!M11-(AboveHWM!M11+Tier1!M11+Existing!M11)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M11-SuperPeak!M11))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!N11-(AboveHWM!N11+Tier1!N11+Existing!N11)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N11-SuperPeak!N11))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!O11-(AboveHWM!O11+Tier1!O11+Existing!O11)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O11-SuperPeak!O11))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!P11-(AboveHWM!P11+Tier1!P11+Existing!P11)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P11-SuperPeak!P11))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!Q11-(AboveHWM!Q11+Tier1!Q11+Existing!Q11)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q11-SuperPeak!Q11))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!R11-(AboveHWM!R11+Tier1!R11+Existing!R11)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R11-SuperPeak!R11))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!S11-(AboveHWM!S11+Tier1!S11+Existing!S11)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S11-SuperPeak!S11))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!T11-(AboveHWM!T11+Tier1!T11+Existing!T11)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T11-SuperPeak!T11))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!U11-(AboveHWM!U11+Tier1!U11+Existing!U11)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U11-SuperPeak!U11))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!V11-(AboveHWM!V11+Tier1!V11+Existing!V11)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V11-SuperPeak!V11))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!W11-(AboveHWM!W11+Tier1!W11+Existing!W11)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W11-SuperPeak!W11))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!X11-(AboveHWM!X11+Tier1!X11+Existing!X11)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X11-SuperPeak!X11))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!Y11-(AboveHWM!Y11+Tier1!Y11+Existing!Y11)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y11-SuperPeak!Y11))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!Z11-(AboveHWM!Z11+Tier1!Z11+Existing!Z11)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z11-SuperPeak!Z11))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AA11-(AboveHWM!AA11+Tier1!AA11+Existing!AA11)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA11-SuperPeak!AA11))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AB11-(AboveHWM!AB11+Tier1!AB11+Existing!AB11)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB11-SuperPeak!AB11))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AC11-(AboveHWM!AC11+Tier1!AC11+Existing!AC11)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC11-SuperPeak!AC11))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AD11-(AboveHWM!AD11+Tier1!AD11+Existing!AD11)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD11-SuperPeak!AD11))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AE11-(AboveHWM!AE11+Tier1!AE11+Existing!AE11)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE11-SuperPeak!AE11))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AF11-(AboveHWM!AF11+Tier1!AF11+Existing!AF11)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF11-SuperPeak!AF11))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AG11-(AboveHWM!AG11+Tier1!AG11+Existing!AG11)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG11-SuperPeak!AG11))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AH11-(AboveHWM!AH11+Tier1!AH11+Existing!AH11)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH11-SuperPeak!AH11))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AI11-(AboveHWM!AI11+Tier1!AI11+Existing!AI11)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI11-SuperPeak!AI11))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AJ11-(AboveHWM!AJ11+Tier1!AJ11+Existing!AJ11)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ11-SuperPeak!AJ11))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AK11-(AboveHWM!AK11+Tier1!AK11+Existing!AK11)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK11-SuperPeak!AK11))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AL11-(AboveHWM!AL11+Tier1!AL11+Existing!AL11)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL11-SuperPeak!AL11))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AM11-(AboveHWM!AM11+Tier1!AM11+Existing!AM11)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM11-SuperPeak!AM11))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AN11-(AboveHWM!AN11+Tier1!AN11+Existing!AN11)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN11-SuperPeak!AN11))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AO11-(AboveHWM!AO11+Tier1!AO11+Existing!AO11)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO11-SuperPeak!AO11))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AP11-(AboveHWM!AP11+Tier1!AP11+Existing!AP11)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP11-SuperPeak!AP11))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AQ11-(AboveHWM!AQ11+Tier1!AQ11+Existing!AQ11)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ11-SuperPeak!AQ11))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AR11-(AboveHWM!AR11+Tier1!AR11+Existing!AR11)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR11-SuperPeak!AR11))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AS11-(AboveHWM!AS11+Tier1!AS11+Existing!AS11)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS11-SuperPeak!AS11))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AT11-(AboveHWM!AT11+Tier1!AT11+Existing!AT11)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT11-SuperPeak!AT11))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AU11-(AboveHWM!AU11+Tier1!AU11+Existing!AU11)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU11-SuperPeak!AU11))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AV11-(AboveHWM!AV11+Tier1!AV11+Existing!AV11)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV11-SuperPeak!AV11))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AW11-(AboveHWM!AW11+Tier1!AW11+Existing!AW11)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW11-SuperPeak!AW11))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AX11-(AboveHWM!AX11+Tier1!AX11+Existing!AX11)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX11-SuperPeak!AX11))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AY11-(AboveHWM!AY11+Tier1!AY11+Existing!AY11)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY11-SuperPeak!AY11))","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!D12-(AboveHWM!D12+Tier1!D12+Existing!D12)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D12-SuperPeak!D12))","v":10361.423611111108},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!E12-(AboveHWM!E12+Tier1!E12+Existing!E12)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E12-SuperPeak!E12))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!F12-(AboveHWM!F12+Tier1!F12+Existing!F12)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F12-SuperPeak!F12))","v":5621.89},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!G12-(AboveHWM!G12+Tier1!G12+Existing!G12)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G12-SuperPeak!G12))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!H12-(AboveHWM!H12+Tier1!H12+Existing!H12)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H12-SuperPeak!H12))","v":28723.790000000008},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!I12-(AboveHWM!I12+Tier1!I12+Existing!I12)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I12-SuperPeak!I12))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!J12-(AboveHWM!J12+Tier1!J12+Existing!J12)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J12-SuperPeak!J12))","v":23023.497596153829},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!K12-(AboveHWM!K12+Tier1!K12+Existing!K12)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K12-SuperPeak!K12))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!L12-(AboveHWM!L12+Tier1!L12+Existing!L12)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L12-SuperPeak!L12))","v":14009.88749999999},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!M12-(AboveHWM!M12+Tier1!M12+Existing!M12)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M12-SuperPeak!M12))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!N12-(AboveHWM!N12+Tier1!N12+Existing!N12)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N12-SuperPeak!N12))","v":22555.271634615394},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!O12-(AboveHWM!O12+Tier1!O12+Existing!O12)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O12-SuperPeak!O12))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!P12-(AboveHWM!P12+Tier1!P12+Existing!P12)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P12-SuperPeak!P12))","v":26595.276442307684},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!Q12-(AboveHWM!Q12+Tier1!Q12+Existing!Q12)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q12-SuperPeak!Q12))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!R12-(AboveHWM!R12+Tier1!R12+Existing!R12)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R12-SuperPeak!R12))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!S12-(AboveHWM!S12+Tier1!S12+Existing!S12)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S12-SuperPeak!S12))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!T12-(AboveHWM!T12+Tier1!T12+Existing!T12)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T12-SuperPeak!T12))","v":3199.0192307692168},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!U12-(AboveHWM!U12+Tier1!U12+Existing!U12)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U12-SuperPeak!U12))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!V12-(AboveHWM!V12+Tier1!V12+Existing!V12)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V12-SuperPeak!V12))","v":9843.0961538461397},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!W12-(AboveHWM!W12+Tier1!W12+Existing!W12)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W12-SuperPeak!W12))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!X12-(AboveHWM!X12+Tier1!X12+Existing!X12)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X12-SuperPeak!X12))","v":12674.024038461539},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!Y12-(AboveHWM!Y12+Tier1!Y12+Existing!Y12)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y12-SuperPeak!Y12))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!Z12-(AboveHWM!Z12+Tier1!Z12+Existing!Z12)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z12-SuperPeak!Z12))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AA12-(AboveHWM!AA12+Tier1!AA12+Existing!AA12)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA12-SuperPeak!AA12))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AB12-(AboveHWM!AB12+Tier1!AB12+Existing!AB12)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB12-SuperPeak!AB12))","v":10457.939814814821},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AC12-(AboveHWM!AC12+Tier1!AC12+Existing!AC12)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC12-SuperPeak!AC12))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AD12-(AboveHWM!AD12+Tier1!AD12+Existing!AD12)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD12-SuperPeak!AD12))","v":5676.5651041666488},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AE12-(AboveHWM!AE12+Tier1!AE12+Existing!AE12)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE12-SuperPeak!AE12))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AF12-(AboveHWM!AF12+Tier1!AF12+Existing!AF12)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF12-SuperPeak!AF12))","v":28984.519230769252},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AG12-(AboveHWM!AG12+Tier1!AG12+Existing!AG12)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG12-SuperPeak!AG12))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AH12-(AboveHWM!AH12+Tier1!AH12+Existing!AH12)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH12-SuperPeak!AH12))","v":23114.772499999999},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AI12-(AboveHWM!AI12+Tier1!AI12+Existing!AI12)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI12-SuperPeak!AI12))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AJ12-(AboveHWM!AJ12+Tier1!AJ12+Existing!AJ12)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ12-SuperPeak!AJ12))","v":14066.320312499982},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AK12-(AboveHWM!AK12+Tier1!AK12+Existing!AK12)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK12-SuperPeak!AK12))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AL12-(AboveHWM!AL12+Tier1!AL12+Existing!AL12)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL12-SuperPeak!AL12))","v":22753.777777777799},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AM12-(AboveHWM!AM12+Tier1!AM12+Existing!AM12)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM12-SuperPeak!AM12))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AN12-(AboveHWM!AN12+Tier1!AN12+Existing!AN12)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN12-SuperPeak!AN12))","v":26741.055288461546},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AO12-(AboveHWM!AO12+Tier1!AO12+Existing!AO12)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO12-SuperPeak!AO12))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AP12-(AboveHWM!AP12+Tier1!AP12+Existing!AP12)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP12-SuperPeak!AP12))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AQ12-(AboveHWM!AQ12+Tier1!AQ12+Existing!AQ12)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ12-SuperPeak!AQ12))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AR12-(AboveHWM!AR12+Tier1!AR12+Existing!AR12)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR12-SuperPeak!AR12))","v":3221.3437499999955},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AS12-(AboveHWM!AS12+Tier1!AS12+Existing!AS12)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS12-SuperPeak!AS12))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AT12-(AboveHWM!AT12+Tier1!AT12+Existing!AT12)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT12-SuperPeak!AT12))","v":9869.0312499999709},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AU12-(AboveHWM!AU12+Tier1!AU12+Existing!AU12)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU12-SuperPeak!AU12))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AV12-(AboveHWM!AV12+Tier1!AV12+Existing!AV12)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV12-SuperPeak!AV12))","v":12700.795673076926},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AW12-(AboveHWM!AW12+Tier1!AW12+Existing!AW12)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW12-SuperPeak!AW12))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AX12-(AboveHWM!AX12+Tier1!AX12+Existing!AX12)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX12-SuperPeak!AX12))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AY12-(AboveHWM!AY12+Tier1!AY12+Existing!AY12)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY12-SuperPeak!AY12))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!D13-(AboveHWM!D13+Tier1!D13+Existing!D13)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D13-SuperPeak!D13))","v":109.15740740740742},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!E13-(AboveHWM!E13+Tier1!E13+Existing!E13)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E13-SuperPeak!E13))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!F13-(AboveHWM!F13+Tier1!F13+Existing!F13)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F13-SuperPeak!F13))","v":91.947500000000019},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!G13-(AboveHWM!G13+Tier1!G13+Existing!G13)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G13-SuperPeak!G13))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!H13-(AboveHWM!H13+Tier1!H13+Existing!H13)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H13-SuperPeak!H13))","v":282.83500000000004},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!I13-(AboveHWM!I13+Tier1!I13+Existing!I13)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I13-SuperPeak!I13))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!J13-(AboveHWM!J13+Tier1!J13+Existing!J13)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J13-SuperPeak!J13))","v":228.72596153846152},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!K13-(AboveHWM!K13+Tier1!K13+Existing!K13)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K13-SuperPeak!K13))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!L13-(AboveHWM!L13+Tier1!L13+Existing!L13)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L13-SuperPeak!L13))","v":105.62749999999996},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!M13-(AboveHWM!M13+Tier1!M13+Existing!M13)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M13-SuperPeak!M13))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!N13-(AboveHWM!N13+Tier1!N13+Existing!N13)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N13-SuperPeak!N13))","v":167.0024038461539},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!O13-(AboveHWM!O13+Tier1!O13+Existing!O13)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O13-SuperPeak!O13))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!P13-(AboveHWM!P13+Tier1!P13+Existing!P13)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P13-SuperPeak!P13))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!Q13-(AboveHWM!Q13+Tier1!Q13+Existing!Q13)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q13-SuperPeak!Q13))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!R13-(AboveHWM!R13+Tier1!R13+Existing!R13)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R13-SuperPeak!R13))","v":30.34500000000001},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!S13-(AboveHWM!S13+Tier1!S13+Existing!S13)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S13-SuperPeak!S13))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!T13-(AboveHWM!T13+Tier1!T13+Existing!T13)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T13-SuperPeak!T13))","v":23.29807692307692},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!U13-(AboveHWM!U13+Tier1!U13+Existing!U13)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U13-SuperPeak!U13))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!V13-(AboveHWM!V13+Tier1!V13+Existing!V13)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V13-SuperPeak!V13))","v":55.819711538461597},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!W13-(AboveHWM!W13+Tier1!W13+Existing!W13)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W13-SuperPeak!W13))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!X13-(AboveHWM!X13+Tier1!X13+Existing!X13)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X13-SuperPeak!X13))","v":64.822115384615358},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!Y13-(AboveHWM!Y13+Tier1!Y13+Existing!Y13)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y13-SuperPeak!Y13))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!Z13-(AboveHWM!Z13+Tier1!Z13+Existing!Z13)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z13-SuperPeak!Z13))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AA13-(AboveHWM!AA13+Tier1!AA13+Existing!AA13)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA13-SuperPeak!AA13))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AB13-(AboveHWM!AB13+Tier1!AB13+Existing!AB13)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB13-SuperPeak!AB13))","v":109.15740740740742},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AC13-(AboveHWM!AC13+Tier1!AC13+Existing!AC13)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC13-SuperPeak!AC13))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AD13-(AboveHWM!AD13+Tier1!AD13+Existing!AD13)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD13-SuperPeak!AD13))","v":92.531250000000014},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AE13-(AboveHWM!AE13+Tier1!AE13+Existing!AE13)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE13-SuperPeak!AE13))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AF13-(AboveHWM!AF13+Tier1!AF13+Existing!AF13)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF13-SuperPeak!AF13))","v":282.0625},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AG13-(AboveHWM!AG13+Tier1!AG13+Existing!AG13)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG13-SuperPeak!AG13))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AH13-(AboveHWM!AH13+Tier1!AH13+Existing!AH13)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH13-SuperPeak!AH13))","v":229.86},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AI13-(AboveHWM!AI13+Tier1!AI13+Existing!AI13)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI13-SuperPeak!AI13))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AJ13-(AboveHWM!AJ13+Tier1!AJ13+Existing!AJ13)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ13-SuperPeak!AJ13))","v":105.75520833333327},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AK13-(AboveHWM!AK13+Tier1!AK13+Existing!AK13)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK13-SuperPeak!AK13))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AL13-(AboveHWM!AL13+Tier1!AL13+Existing!AL13)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL13-SuperPeak!AL13))","v":166.38657407407408},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AM13-(AboveHWM!AM13+Tier1!AM13+Existing!AM13)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM13-SuperPeak!AM13))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AN13-(AboveHWM!AN13+Tier1!AN13+Existing!AN13)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN13-SuperPeak!AN13))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AO13-(AboveHWM!AO13+Tier1!AO13+Existing!AO13)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO13-SuperPeak!AO13))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AP13-(AboveHWM!AP13+Tier1!AP13+Existing!AP13)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP13-SuperPeak!AP13))","v":30.34500000000001},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AQ13-(AboveHWM!AQ13+Tier1!AQ13+Existing!AQ13)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ13-SuperPeak!AQ13))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AR13-(AboveHWM!AR13+Tier1!AR13+Existing!AR13)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR13-SuperPeak!AR13))","v":23.29807692307692},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AS13-(AboveHWM!AS13+Tier1!AS13+Existing!AS13)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS13-SuperPeak!AS13))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AT13-(AboveHWM!AT13+Tier1!AT13+Existing!AT13)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT13-SuperPeak!AT13))","v":55.819711538461597},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AU13-(AboveHWM!AU13+Tier1!AU13+Existing!AU13)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU13-SuperPeak!AU13))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AV13-(AboveHWM!AV13+Tier1!AV13+Existing!AV13)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV13-SuperPeak!AV13))","v":64.822115384615358},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AW13-(AboveHWM!AW13+Tier1!AW13+Existing!AW13)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW13-SuperPeak!AW13))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AX13-(AboveHWM!AX13+Tier1!AX13+Existing!AX13)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX13-SuperPeak!AX13))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AY13-(AboveHWM!AY13+Tier1!AY13+Existing!AY13)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY13-SuperPeak!AY13))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!D14-(AboveHWM!D14+Tier1!D14+Existing!D14)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D14-SuperPeak!D14))","v":1275.0208333333326},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!E14-(AboveHWM!E14+Tier1!E14+Existing!E14)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E14-SuperPeak!E14))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!F14-(AboveHWM!F14+Tier1!F14+Existing!F14)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F14-SuperPeak!F14))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!G14-(AboveHWM!G14+Tier1!G14+Existing!G14)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G14-SuperPeak!G14))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!H14-(AboveHWM!H14+Tier1!H14+Existing!H14)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H14-SuperPeak!H14))","v":2808.927500000003},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!I14-(AboveHWM!I14+Tier1!I14+Existing!I14)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I14-SuperPeak!I14))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!J14-(AboveHWM!J14+Tier1!J14+Existing!J14)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J14-SuperPeak!J14))","v":1670.8557692307666},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!K14-(AboveHWM!K14+Tier1!K14+Existing!K14)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K14-SuperPeak!K14))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!L14-(AboveHWM!L14+Tier1!L14+Existing!L14)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L14-SuperPeak!L14))","v":2620.1849999999995},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!M14-(AboveHWM!M14+Tier1!M14+Existing!M14)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M14-SuperPeak!M14))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!N14-(AboveHWM!N14+Tier1!N14+Existing!N14)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N14-SuperPeak!N14))","v":4080.8557692307686},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!O14-(AboveHWM!O14+Tier1!O14+Existing!O14)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O14-SuperPeak!O14))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!P14-(AboveHWM!P14+Tier1!P14+Existing!P14)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P14-SuperPeak!P14))","v":2593.3269230769229},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!Q14-(AboveHWM!Q14+Tier1!Q14+Existing!Q14)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q14-SuperPeak!Q14))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!R14-(AboveHWM!R14+Tier1!R14+Existing!R14)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R14-SuperPeak!R14))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!S14-(AboveHWM!S14+Tier1!S14+Existing!S14)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S14-SuperPeak!S14))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!T14-(AboveHWM!T14+Tier1!T14+Existing!T14)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T14-SuperPeak!T14))","v":3933.3365384615372},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!U14-(AboveHWM!U14+Tier1!U14+Existing!U14)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U14-SuperPeak!U14))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!V14-(AboveHWM!V14+Tier1!V14+Existing!V14)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V14-SuperPeak!V14))","v":4328.2524038461506},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!W14-(AboveHWM!W14+Tier1!W14+Existing!W14)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W14-SuperPeak!W14))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!X14-(AboveHWM!X14+Tier1!X14+Existing!X14)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X14-SuperPeak!X14))","v":3581.2596153846189},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!Y14-(AboveHWM!Y14+Tier1!Y14+Existing!Y14)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y14-SuperPeak!Y14))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!Z14-(AboveHWM!Z14+Tier1!Z14+Existing!Z14)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z14-SuperPeak!Z14))","v":5099.3200000000024},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AA14-(AboveHWM!AA14+Tier1!AA14+Existing!AA14)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA14-SuperPeak!AA14))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AB14-(AboveHWM!AB14+Tier1!AB14+Existing!AB14)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB14-SuperPeak!AB14))","v":1275.0208333333326},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AC14-(AboveHWM!AC14+Tier1!AC14+Existing!AC14)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC14-SuperPeak!AC14))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AD14-(AboveHWM!AD14+Tier1!AD14+Existing!AD14)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD14-SuperPeak!AD14))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AE14-(AboveHWM!AE14+Tier1!AE14+Existing!AE14)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE14-SuperPeak!AE14))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AF14-(AboveHWM!AF14+Tier1!AF14+Existing!AF14)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF14-SuperPeak!AF14))","v":2819.6610576923113},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AG14-(AboveHWM!AG14+Tier1!AG14+Existing!AG14)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG14-SuperPeak!AG14))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AH14-(AboveHWM!AH14+Tier1!AH14+Existing!AH14)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH14-SuperPeak!AH14))","v":1660.4549999999997},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AI14-(AboveHWM!AI14+Tier1!AI14+Existing!AI14)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI14-SuperPeak!AI14))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AJ14-(AboveHWM!AJ14+Tier1!AJ14+Existing!AJ14)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ14-SuperPeak!AJ14))","v":2602.1953125000009},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AK14-(AboveHWM!AK14+Tier1!AK14+Existing!AK14)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK14-SuperPeak!AK14))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AL14-(AboveHWM!AL14+Tier1!AL14+Existing!AL14)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL14-SuperPeak!AL14))","v":4086.9675925925958},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AM14-(AboveHWM!AM14+Tier1!AM14+Existing!AM14)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM14-SuperPeak!AM14))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AN14-(AboveHWM!AN14+Tier1!AN14+Existing!AN14)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN14-SuperPeak!AN14))","v":2593.3269230769229},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AO14-(AboveHWM!AO14+Tier1!AO14+Existing!AO14)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO14-SuperPeak!AO14))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AP14-(AboveHWM!AP14+Tier1!AP14+Existing!AP14)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP14-SuperPeak!AP14))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AQ14-(AboveHWM!AQ14+Tier1!AQ14+Existing!AQ14)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ14-SuperPeak!AQ14))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AR14-(AboveHWM!AR14+Tier1!AR14+Existing!AR14)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR14-SuperPeak!AR14))","v":3933.3365384615372},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AS14-(AboveHWM!AS14+Tier1!AS14+Existing!AS14)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS14-SuperPeak!AS14))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AT14-(AboveHWM!AT14+Tier1!AT14+Existing!AT14)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT14-SuperPeak!AT14))","v":4328.2524038461506},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AU14-(AboveHWM!AU14+Tier1!AU14+Existing!AU14)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU14-SuperPeak!AU14))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AV14-(AboveHWM!AV14+Tier1!AV14+Existing!AV14)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV14-SuperPeak!AV14))","v":3581.2596153846189},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AW14-(AboveHWM!AW14+Tier1!AW14+Existing!AW14)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW14-SuperPeak!AW14))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AX14-(AboveHWM!AX14+Tier1!AX14+Existing!AX14)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX14-SuperPeak!AX14))","v":5099.3200000000024},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AY14-(AboveHWM!AY14+Tier1!AY14+Existing!AY14)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY14-SuperPeak!AY14))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!D15-(AboveHWM!D15+Tier1!D15+Existing!D15)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D15-SuperPeak!D15))","v":115.19907407407447},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!E15-(AboveHWM!E15+Tier1!E15+Existing!E15)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E15-SuperPeak!E15))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!F15-(AboveHWM!F15+Tier1!F15+Existing!F15)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F15-SuperPeak!F15))","v":1098.8624999999993},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!G15-(AboveHWM!G15+Tier1!G15+Existing!G15)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G15-SuperPeak!G15))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!H15-(AboveHWM!H15+Tier1!H15+Existing!H15)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H15-SuperPeak!H15))","v":2187.182499999999},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!I15-(AboveHWM!I15+Tier1!I15+Existing!I15)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I15-SuperPeak!I15))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!J15-(AboveHWM!J15+Tier1!J15+Existing!J15)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J15-SuperPeak!J15))","v":2918.7860576923076},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!K15-(AboveHWM!K15+Tier1!K15+Existing!K15)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K15-SuperPeak!K15))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!L15-(AboveHWM!L15+Tier1!L15+Existing!L15)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L15-SuperPeak!L15))","v":1947.0849999999987},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!M15-(AboveHWM!M15+Tier1!M15+Existing!M15)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M15-SuperPeak!M15))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!N15-(AboveHWM!N15+Tier1!N15+Existing!N15)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N15-SuperPeak!N15))","v":2955.3004807692319},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!O15-(AboveHWM!O15+Tier1!O15+Existing!O15)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O15-SuperPeak!O15))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!P15-(AboveHWM!P15+Tier1!P15+Existing!P15)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P15-SuperPeak!P15))","v":1357.9711538461549},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!Q15-(AboveHWM!Q15+Tier1!Q15+Existing!Q15)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q15-SuperPeak!Q15))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!R15-(AboveHWM!R15+Tier1!R15+Existing!R15)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R15-SuperPeak!R15))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!S15-(AboveHWM!S15+Tier1!S15+Existing!S15)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S15-SuperPeak!S15))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!T15-(AboveHWM!T15+Tier1!T15+Existing!T15)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T15-SuperPeak!T15))","v":37.562499999999055},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!U15-(AboveHWM!U15+Tier1!U15+Existing!U15)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U15-SuperPeak!U15))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!V15-(AboveHWM!V15+Tier1!V15+Existing!V15)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V15-SuperPeak!V15))","v":360.15384615384528},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!W15-(AboveHWM!W15+Tier1!W15+Existing!W15)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W15-SuperPeak!W15))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!X15-(AboveHWM!X15+Tier1!X15+Existing!X15)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X15-SuperPeak!X15))","v":349.66826923076997},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!Y15-(AboveHWM!Y15+Tier1!Y15+Existing!Y15)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y15-SuperPeak!Y15))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!Z15-(AboveHWM!Z15+Tier1!Z15+Existing!Z15)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z15-SuperPeak!Z15))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AA15-(AboveHWM!AA15+Tier1!AA15+Existing!AA15)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA15-SuperPeak!AA15))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AB15-(AboveHWM!AB15+Tier1!AB15+Existing!AB15)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB15-SuperPeak!AB15))","v":123.98148148148192},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AC15-(AboveHWM!AC15+Tier1!AC15+Existing!AC15)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC15-SuperPeak!AC15))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AD15-(AboveHWM!AD15+Tier1!AD15+Existing!AD15)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD15-SuperPeak!AD15))","v":1125.059895833333},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AE15-(AboveHWM!AE15+Tier1!AE15+Existing!AE15)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE15-SuperPeak!AE15))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AF15-(AboveHWM!AF15+Tier1!AF15+Existing!AF15)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF15-SuperPeak!AF15))","v":2183.8653846153843},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AG15-(AboveHWM!AG15+Tier1!AG15+Existing!AG15)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG15-SuperPeak!AG15))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AH15-(AboveHWM!AH15+Tier1!AH15+Existing!AH15)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH15-SuperPeak!AH15))","v":2955.0025000000019},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AI15-(AboveHWM!AI15+Tier1!AI15+Existing!AI15)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI15-SuperPeak!AI15))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AJ15-(AboveHWM!AJ15+Tier1!AJ15+Existing!AJ15)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ15-SuperPeak!AJ15))","v":1751.7135416666686},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AK15-(AboveHWM!AK15+Tier1!AK15+Existing!AK15)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK15-SuperPeak!AK15))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AL15-(AboveHWM!AL15+Tier1!AL15+Existing!AL15)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL15-SuperPeak!AL15))","v":2953.729166666667},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AM15-(AboveHWM!AM15+Tier1!AM15+Existing!AM15)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM15-SuperPeak!AM15))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AN15-(AboveHWM!AN15+Tier1!AN15+Existing!AN15)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN15-SuperPeak!AN15))","v":1370.8822115384601},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AO15-(AboveHWM!AO15+Tier1!AO15+Existing!AO15)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO15-SuperPeak!AO15))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AP15-(AboveHWM!AP15+Tier1!AP15+Existing!AP15)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP15-SuperPeak!AP15))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AQ15-(AboveHWM!AQ15+Tier1!AQ15+Existing!AQ15)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ15-SuperPeak!AQ15))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AR15-(AboveHWM!AR15+Tier1!AR15+Existing!AR15)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR15-SuperPeak!AR15))","v":41.350961538461739},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AS15-(AboveHWM!AS15+Tier1!AS15+Existing!AS15)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS15-SuperPeak!AS15))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AT15-(AboveHWM!AT15+Tier1!AT15+Existing!AT15)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT15-SuperPeak!AT15))","v":363.43749999999994},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AU15-(AboveHWM!AU15+Tier1!AU15+Existing!AU15)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU15-SuperPeak!AU15))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AV15-(AboveHWM!AV15+Tier1!AV15+Existing!AV15)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV15-SuperPeak!AV15))","v":352.79807692307719},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AW15-(AboveHWM!AW15+Tier1!AW15+Existing!AW15)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW15-SuperPeak!AW15))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AX15-(AboveHWM!AX15+Tier1!AX15+Existing!AX15)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX15-SuperPeak!AX15))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AY15-(AboveHWM!AY15+Tier1!AY15+Existing!AY15)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY15-SuperPeak!AY15))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!D17-(AboveHWM!D17+Tier1!D17+Existing!D17)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D17-SuperPeak!D17))","v":236.01851851851973},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!E17-(AboveHWM!E17+Tier1!E17+Existing!E17)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E17-SuperPeak!E17))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!F17-(AboveHWM!F17+Tier1!F17+Existing!F17)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F17-SuperPeak!F17))","v":478.58749999999816},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!G17-(AboveHWM!G17+Tier1!G17+Existing!G17)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G17-SuperPeak!G17))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!H17-(AboveHWM!H17+Tier1!H17+Existing!H17)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H17-SuperPeak!H17))","v":1422.63},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!I17-(AboveHWM!I17+Tier1!I17+Existing!I17)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I17-SuperPeak!I17))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!J17-(AboveHWM!J17+Tier1!J17+Existing!J17)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J17-SuperPeak!J17))","v":1155.1466346153868},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!K17-(AboveHWM!K17+Tier1!K17+Existing!K17)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K17-SuperPeak!K17))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!L17-(AboveHWM!L17+Tier1!L17+Existing!L17)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L17-SuperPeak!L17))","v":824.30750000000069},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!M17-(AboveHWM!M17+Tier1!M17+Existing!M17)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M17-SuperPeak!M17))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!N17-(AboveHWM!N17+Tier1!N17+Existing!N17)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N17-SuperPeak!N17))","v":55.221153846155559},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!O17-(AboveHWM!O17+Tier1!O17+Existing!O17)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O17-SuperPeak!O17))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!P17-(AboveHWM!P17+Tier1!P17+Existing!P17)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P17-SuperPeak!P17))","v":901.6346153846149},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!Q17-(AboveHWM!Q17+Tier1!Q17+Existing!Q17)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q17-SuperPeak!Q17))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!R17-(AboveHWM!R17+Tier1!R17+Existing!R17)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R17-SuperPeak!R17))","v":176.6975000000015},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!S17-(AboveHWM!S17+Tier1!S17+Existing!S17)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S17-SuperPeak!S17))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!T17-(AboveHWM!T17+Tier1!T17+Existing!T17)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T17-SuperPeak!T17))","v":909.52884615384664},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!U17-(AboveHWM!U17+Tier1!U17+Existing!U17)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U17-SuperPeak!U17))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!V17-(AboveHWM!V17+Tier1!V17+Existing!V17)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V17-SuperPeak!V17))","v":437.37740384615444},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!W17-(AboveHWM!W17+Tier1!W17+Existing!W17)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W17-SuperPeak!W17))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!X17-(AboveHWM!X17+Tier1!X17+Existing!X17)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X17-SuperPeak!X17))","v":33.884615384615515},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!Y17-(AboveHWM!Y17+Tier1!Y17+Existing!Y17)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y17-SuperPeak!Y17))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!Z17-(AboveHWM!Z17+Tier1!Z17+Existing!Z17)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z17-SuperPeak!Z17))","v":646.9600000000006},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AA17-(AboveHWM!AA17+Tier1!AA17+Existing!AA17)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA17-SuperPeak!AA17))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AB17-(AboveHWM!AB17+Tier1!AB17+Existing!AB17)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB17-SuperPeak!AB17))","v":185.21527777777845},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AC17-(AboveHWM!AC17+Tier1!AC17+Existing!AC17)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC17-SuperPeak!AC17))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AD17-(AboveHWM!AD17+Tier1!AD17+Existing!AD17)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD17-SuperPeak!AD17))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AE17-(AboveHWM!AE17+Tier1!AE17+Existing!AE17)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE17-SuperPeak!AE17))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AF17-(AboveHWM!AF17+Tier1!AF17+Existing!AF17)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF17-SuperPeak!AF17))","v":1869.8485576923078},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AG17-(AboveHWM!AG17+Tier1!AG17+Existing!AG17)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG17-SuperPeak!AG17))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AH17-(AboveHWM!AH17+Tier1!AH17+Existing!AH17)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH17-SuperPeak!AH17))","v":644.82499999999959},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AI17-(AboveHWM!AI17+Tier1!AI17+Existing!AI17)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI17-SuperPeak!AI17))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AJ17-(AboveHWM!AJ17+Tier1!AJ17+Existing!AJ17)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ17-SuperPeak!AJ17))","v":1005.0963541666666},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AK17-(AboveHWM!AK17+Tier1!AK17+Existing!AK17)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK17-SuperPeak!AK17))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AL17-(AboveHWM!AL17+Tier1!AL17+Existing!AL17)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL17-SuperPeak!AL17))","v":431.71527777777885},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AM17-(AboveHWM!AM17+Tier1!AM17+Existing!AM17)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM17-SuperPeak!AM17))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AN17-(AboveHWM!AN17+Tier1!AN17+Existing!AN17)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN17-SuperPeak!AN17))","v":868.99278846153913},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AO17-(AboveHWM!AO17+Tier1!AO17+Existing!AO17)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO17-SuperPeak!AO17))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AP17-(AboveHWM!AP17+Tier1!AP17+Existing!AP17)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP17-SuperPeak!AP17))","v":134.73999999999918},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AQ17-(AboveHWM!AQ17+Tier1!AQ17+Existing!AQ17)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ17-SuperPeak!AQ17))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AR17-(AboveHWM!AR17+Tier1!AR17+Existing!AR17)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR17-SuperPeak!AR17))","v":862.57692307692332},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AS17-(AboveHWM!AS17+Tier1!AS17+Existing!AS17)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS17-SuperPeak!AS17))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AT17-(AboveHWM!AT17+Tier1!AT17+Existing!AT17)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT17-SuperPeak!AT17))","v":398.15624999999955},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AU17-(AboveHWM!AU17+Tier1!AU17+Existing!AU17)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU17-SuperPeak!AU17))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AV17-(AboveHWM!AV17+Tier1!AV17+Existing!AV17)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV17-SuperPeak!AV17))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AW17-(AboveHWM!AW17+Tier1!AW17+Existing!AW17)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW17-SuperPeak!AW17))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AX17-(AboveHWM!AX17+Tier1!AX17+Existing!AX17)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX17-SuperPeak!AX17))","v":600.7874999999998},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AY17-(AboveHWM!AY17+Tier1!AY17+Existing!AY17)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY17-SuperPeak!AY17))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!D26-(AboveHWM!D26+Tier1!D26+Existing!D26)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D26-SuperPeak!D26))","v":4390.736111111114},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!E26-(AboveHWM!E26+Tier1!E26+Existing!E26)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E26-SuperPeak!E26))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!F26-(AboveHWM!F26+Tier1!F26+Existing!F26)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F26-SuperPeak!F26))","v":3225.2850000000012},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!G26-(AboveHWM!G26+Tier1!G26+Existing!G26)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G26-SuperPeak!G26))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!H26-(AboveHWM!H26+Tier1!H26+Existing!H26)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H26-SuperPeak!H26))","v":5736.8174999999992},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!I26-(AboveHWM!I26+Tier1!I26+Existing!I26)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I26-SuperPeak!I26))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!J26-(AboveHWM!J26+Tier1!J26+Existing!J26)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J26-SuperPeak!J26))","v":5532.7451923076878},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!K26-(AboveHWM!K26+Tier1!K26+Existing!K26)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K26-SuperPeak!K26))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!L26-(AboveHWM!L26+Tier1!L26+Existing!L26)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L26-SuperPeak!L26))","v":3429.2974999999988},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!M26-(AboveHWM!M26+Tier1!M26+Existing!M26)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M26-SuperPeak!M26))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!N26-(AboveHWM!N26+Tier1!N26+Existing!N26)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N26-SuperPeak!N26))","v":4651.639423076921},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!O26-(AboveHWM!O26+Tier1!O26+Existing!O26)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O26-SuperPeak!O26))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!P26-(AboveHWM!P26+Tier1!P26+Existing!P26)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P26-SuperPeak!P26))","v":2879.7524038461511},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!Q26-(AboveHWM!Q26+Tier1!Q26+Existing!Q26)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q26-SuperPeak!Q26))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!R26-(AboveHWM!R26+Tier1!R26+Existing!R26)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R26-SuperPeak!R26))","v":1338.6899999999989},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!S26-(AboveHWM!S26+Tier1!S26+Existing!S26)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S26-SuperPeak!S26))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!T26-(AboveHWM!T26+Tier1!T26+Existing!T26)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T26-SuperPeak!T26))","v":5303.3653846153838},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!U26-(AboveHWM!U26+Tier1!U26+Existing!U26)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U26-SuperPeak!U26))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!V26-(AboveHWM!V26+Tier1!V26+Existing!V26)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V26-SuperPeak!V26))","v":5481.4807692307677},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!W26-(AboveHWM!W26+Tier1!W26+Existing!W26)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W26-SuperPeak!W26))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!X26-(AboveHWM!X26+Tier1!X26+Existing!X26)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X26-SuperPeak!X26))","v":5186.4975961538412},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!Y26-(AboveHWM!Y26+Tier1!Y26+Existing!Y26)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y26-SuperPeak!Y26))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!Z26-(AboveHWM!Z26+Tier1!Z26+Existing!Z26)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z26-SuperPeak!Z26))","v":6797.6775000000007},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AA26-(AboveHWM!AA26+Tier1!AA26+Existing!AA26)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA26-SuperPeak!AA26))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AB26-(AboveHWM!AB26+Tier1!AB26+Existing!AB26)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB26-SuperPeak!AB26))","v":4433.6898148148157},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AC26-(AboveHWM!AC26+Tier1!AC26+Existing!AC26)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC26-SuperPeak!AC26))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AD26-(AboveHWM!AD26+Tier1!AD26+Existing!AD26)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD26-SuperPeak!AD26))","v":3098.0078125000023},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AE26-(AboveHWM!AE26+Tier1!AE26+Existing!AE26)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE26-SuperPeak!AE26))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AF26-(AboveHWM!AF26+Tier1!AF26+Existing!AF26)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF26-SuperPeak!AF26))","v":5951.2716346153866},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AG26-(AboveHWM!AG26+Tier1!AG26+Existing!AG26)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG26-SuperPeak!AG26))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AH26-(AboveHWM!AH26+Tier1!AH26+Existing!AH26)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH26-SuperPeak!AH26))","v":5415.49},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AI26-(AboveHWM!AI26+Tier1!AI26+Existing!AI26)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI26-SuperPeak!AI26))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AJ26-(AboveHWM!AJ26+Tier1!AJ26+Existing!AJ26)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ26-SuperPeak!AJ26))","v":3391.1458333333348},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AK26-(AboveHWM!AK26+Tier1!AK26+Existing!AK26)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK26-SuperPeak!AK26))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AL26-(AboveHWM!AL26+Tier1!AL26+Existing!AL26)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL26-SuperPeak!AL26))","v":4841.104166666667},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AM26-(AboveHWM!AM26+Tier1!AM26+Existing!AM26)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM26-SuperPeak!AM26))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AN26-(AboveHWM!AN26+Tier1!AN26+Existing!AN26)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN26-SuperPeak!AN26))","v":2921.1514423076928},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AO26-(AboveHWM!AO26+Tier1!AO26+Existing!AO26)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO26-SuperPeak!AO26))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AP26-(AboveHWM!AP26+Tier1!AP26+Existing!AP26)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP26-SuperPeak!AP26))","v":1366.3425000000009},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AQ26-(AboveHWM!AQ26+Tier1!AQ26+Existing!AQ26)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ26-SuperPeak!AQ26))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AR26-(AboveHWM!AR26+Tier1!AR26+Existing!AR26)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR26-SuperPeak!AR26))","v":5342.2043269230753},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AS26-(AboveHWM!AS26+Tier1!AS26+Existing!AS26)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS26-SuperPeak!AS26))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AT26-(AboveHWM!AT26+Tier1!AT26+Existing!AT26)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT26-SuperPeak!AT26))","v":5523.1490384615399},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AU26-(AboveHWM!AU26+Tier1!AU26+Existing!AU26)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU26-SuperPeak!AU26))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AV26-(AboveHWM!AV26+Tier1!AV26+Existing!AV26)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV26-SuperPeak!AV26))","v":5225.7379807692378},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AW26-(AboveHWM!AW26+Tier1!AW26+Existing!AW26)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW26-SuperPeak!AW26))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AX26-(AboveHWM!AX26+Tier1!AX26+Existing!AX26)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX26-SuperPeak!AX26))","v":6836.5275000000011},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AY26-(AboveHWM!AY26+Tier1!AY26+Existing!AY26)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY26-SuperPeak!AY26))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!D35-(AboveHWM!D35+Tier1!D35+Existing!D35)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D35-SuperPeak!D35))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!E35-(AboveHWM!E35+Tier1!E35+Existing!E35)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E35-SuperPeak!E35))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!F35-(AboveHWM!F35+Tier1!F35+Existing!F35)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F35-SuperPeak!F35))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!G35-(AboveHWM!G35+Tier1!G35+Existing!G35)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G35-SuperPeak!G35))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!H35-(AboveHWM!H35+Tier1!H35+Existing!H35)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H35-SuperPeak!H35))","v":1557.6650000000036},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!I35-(AboveHWM!I35+Tier1!I35+Existing!I35)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I35-SuperPeak!I35))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!J35-(AboveHWM!J35+Tier1!J35+Existing!J35)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J35-SuperPeak!J35))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!K35-(AboveHWM!K35+Tier1!K35+Existing!K35)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K35-SuperPeak!K35))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!L35-(AboveHWM!L35+Tier1!L35+Existing!L35)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L35-SuperPeak!L35))","v":641.54499999999712},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!M35-(AboveHWM!M35+Tier1!M35+Existing!M35)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M35-SuperPeak!M35))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!N35-(AboveHWM!N35+Tier1!N35+Existing!N35)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N35-SuperPeak!N35))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!O35-(AboveHWM!O35+Tier1!O35+Existing!O35)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O35-SuperPeak!O35))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!P35-(AboveHWM!P35+Tier1!P35+Existing!P35)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P35-SuperPeak!P35))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!Q35-(AboveHWM!Q35+Tier1!Q35+Existing!Q35)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q35-SuperPeak!Q35))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!R35-(AboveHWM!R35+Tier1!R35+Existing!R35)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R35-SuperPeak!R35))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!S35-(AboveHWM!S35+Tier1!S35+Existing!S35)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S35-SuperPeak!S35))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!T35-(AboveHWM!T35+Tier1!T35+Existing!T35)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T35-SuperPeak!T35))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!U35-(AboveHWM!U35+Tier1!U35+Existing!U35)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U35-SuperPeak!U35))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!V35-(AboveHWM!V35+Tier1!V35+Existing!V35)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V35-SuperPeak!V35))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!W35-(AboveHWM!W35+Tier1!W35+Existing!W35)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W35-SuperPeak!W35))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!X35-(AboveHWM!X35+Tier1!X35+Existing!X35)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X35-SuperPeak!X35))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!Y35-(AboveHWM!Y35+Tier1!Y35+Existing!Y35)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y35-SuperPeak!Y35))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!Z35-(AboveHWM!Z35+Tier1!Z35+Existing!Z35)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z35-SuperPeak!Z35))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AA35-(AboveHWM!AA35+Tier1!AA35+Existing!AA35)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA35-SuperPeak!AA35))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AB35-(AboveHWM!AB35+Tier1!AB35+Existing!AB35)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB35-SuperPeak!AB35))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AC35-(AboveHWM!AC35+Tier1!AC35+Existing!AC35)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC35-SuperPeak!AC35))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AD35-(AboveHWM!AD35+Tier1!AD35+Existing!AD35)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD35-SuperPeak!AD35))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AE35-(AboveHWM!AE35+Tier1!AE35+Existing!AE35)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE35-SuperPeak!AE35))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AF35-(AboveHWM!AF35+Tier1!AF35+Existing!AF35)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF35-SuperPeak!AF35))","v":3302.4086538461611},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AG35-(AboveHWM!AG35+Tier1!AG35+Existing!AG35)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG35-SuperPeak!AG35))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AH35-(AboveHWM!AH35+Tier1!AH35+Existing!AH35)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH35-SuperPeak!AH35))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AI35-(AboveHWM!AI35+Tier1!AI35+Existing!AI35)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI35-SuperPeak!AI35))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AJ35-(AboveHWM!AJ35+Tier1!AJ35+Existing!AJ35)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ35-SuperPeak!AJ35))","v":404.50781249999682},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AK35-(AboveHWM!AK35+Tier1!AK35+Existing!AK35)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK35-SuperPeak!AK35))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AL35-(AboveHWM!AL35+Tier1!AL35+Existing!AL35)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL35-SuperPeak!AL35))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AM35-(AboveHWM!AM35+Tier1!AM35+Existing!AM35)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM35-SuperPeak!AM35))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AN35-(AboveHWM!AN35+Tier1!AN35+Existing!AN35)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN35-SuperPeak!AN35))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AO35-(AboveHWM!AO35+Tier1!AO35+Existing!AO35)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO35-SuperPeak!AO35))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AP35-(AboveHWM!AP35+Tier1!AP35+Existing!AP35)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP35-SuperPeak!AP35))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AQ35-(AboveHWM!AQ35+Tier1!AQ35+Existing!AQ35)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ35-SuperPeak!AQ35))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AR35-(AboveHWM!AR35+Tier1!AR35+Existing!AR35)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR35-SuperPeak!AR35))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AS35-(AboveHWM!AS35+Tier1!AS35+Existing!AS35)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS35-SuperPeak!AS35))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AT35-(AboveHWM!AT35+Tier1!AT35+Existing!AT35)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT35-SuperPeak!AT35))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AU35-(AboveHWM!AU35+Tier1!AU35+Existing!AU35)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU35-SuperPeak!AU35))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AV35-(AboveHWM!AV35+Tier1!AV35+Existing!AV35)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV35-SuperPeak!AV35))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AW35-(AboveHWM!AW35+Tier1!AW35+Existing!AW35)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW35-SuperPeak!AW35))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AX35-(AboveHWM!AX35+Tier1!AX35+Existing!AX35)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX35-SuperPeak!AX35))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AY35-(AboveHWM!AY35+Tier1!AY35+Existing!AY35)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY35-SuperPeak!AY35))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!D44-(AboveHWM!D44+Tier1!D44+Existing!D44)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D44-SuperPeak!D44))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!E44-(AboveHWM!E44+Tier1!E44+Existing!E44)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E44-SuperPeak!E44))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!F44-(AboveHWM!F44+Tier1!F44+Existing!F44)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F44-SuperPeak!F44))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!G44-(AboveHWM!G44+Tier1!G44+Existing!G44)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G44-SuperPeak!G44))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!H44-(AboveHWM!H44+Tier1!H44+Existing!H44)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H44-SuperPeak!H44))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!I44-(AboveHWM!I44+Tier1!I44+Existing!I44)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I44-SuperPeak!I44))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!J44-(AboveHWM!J44+Tier1!J44+Existing!J44)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J44-SuperPeak!J44))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!K44-(AboveHWM!K44+Tier1!K44+Existing!K44)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K44-SuperPeak!K44))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!L44-(AboveHWM!L44+Tier1!L44+Existing!L44)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L44-SuperPeak!L44))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!M44-(AboveHWM!M44+Tier1!M44+Existing!M44)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M44-SuperPeak!M44))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!N44-(AboveHWM!N44+Tier1!N44+Existing!N44)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N44-SuperPeak!N44))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!O44-(AboveHWM!O44+Tier1!O44+Existing!O44)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O44-SuperPeak!O44))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!P44-(AboveHWM!P44+Tier1!P44+Existing!P44)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P44-SuperPeak!P44))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!Q44-(AboveHWM!Q44+Tier1!Q44+Existing!Q44)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q44-SuperPeak!Q44))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!R44-(AboveHWM!R44+Tier1!R44+Existing!R44)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R44-SuperPeak!R44))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!S44-(AboveHWM!S44+Tier1!S44+Existing!S44)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S44-SuperPeak!S44))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!T44-(AboveHWM!T44+Tier1!T44+Existing!T44)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T44-SuperPeak!T44))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!U44-(AboveHWM!U44+Tier1!U44+Existing!U44)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U44-SuperPeak!U44))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!V44-(AboveHWM!V44+Tier1!V44+Existing!V44)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V44-SuperPeak!V44))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!W44-(AboveHWM!W44+Tier1!W44+Existing!W44)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W44-SuperPeak!W44))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!X44-(AboveHWM!X44+Tier1!X44+Existing!X44)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X44-SuperPeak!X44))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!Y44-(AboveHWM!Y44+Tier1!Y44+Existing!Y44)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y44-SuperPeak!Y44))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!Z44-(AboveHWM!Z44+Tier1!Z44+Existing!Z44)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z44-SuperPeak!Z44))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AA44-(AboveHWM!AA44+Tier1!AA44+Existing!AA44)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA44-SuperPeak!AA44))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AB44-(AboveHWM!AB44+Tier1!AB44+Existing!AB44)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB44-SuperPeak!AB44))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AC44-(AboveHWM!AC44+Tier1!AC44+Existing!AC44)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC44-SuperPeak!AC44))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AD44-(AboveHWM!AD44+Tier1!AD44+Existing!AD44)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD44-SuperPeak!AD44))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AE44-(AboveHWM!AE44+Tier1!AE44+Existing!AE44)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE44-SuperPeak!AE44))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AF44-(AboveHWM!AF44+Tier1!AF44+Existing!AF44)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF44-SuperPeak!AF44))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AG44-(AboveHWM!AG44+Tier1!AG44+Existing!AG44)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG44-SuperPeak!AG44))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AH44-(AboveHWM!AH44+Tier1!AH44+Existing!AH44)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH44-SuperPeak!AH44))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AI44-(AboveHWM!AI44+Tier1!AI44+Existing!AI44)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI44-SuperPeak!AI44))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AJ44-(AboveHWM!AJ44+Tier1!AJ44+Existing!AJ44)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ44-SuperPeak!AJ44))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AK44-(AboveHWM!AK44+Tier1!AK44+Existing!AK44)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK44-SuperPeak!AK44))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AL44-(AboveHWM!AL44+Tier1!AL44+Existing!AL44)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL44-SuperPeak!AL44))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AM44-(AboveHWM!AM44+Tier1!AM44+Existing!AM44)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM44-SuperPeak!AM44))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AN44-(AboveHWM!AN44+Tier1!AN44+Existing!AN44)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN44-SuperPeak!AN44))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AO44-(AboveHWM!AO44+Tier1!AO44+Existing!AO44)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO44-SuperPeak!AO44))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AP44-(AboveHWM!AP44+Tier1!AP44+Existing!AP44)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP44-SuperPeak!AP44))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AQ44-(AboveHWM!AQ44+Tier1!AQ44+Existing!AQ44)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ44-SuperPeak!AQ44))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AR44-(AboveHWM!AR44+Tier1!AR44+Existing!AR44)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR44-SuperPeak!AR44))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AS44-(AboveHWM!AS44+Tier1!AS44+Existing!AS44)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS44-SuperPeak!AS44))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AT44-(AboveHWM!AT44+Tier1!AT44+Existing!AT44)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT44-SuperPeak!AT44))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AU44-(AboveHWM!AU44+Tier1!AU44+Existing!AU44)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU44-SuperPeak!AU44))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AV44-(AboveHWM!AV44+Tier1!AV44+Existing!AV44)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV44-SuperPeak!AV44))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AW44-(AboveHWM!AW44+Tier1!AW44+Existing!AW44)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW44-SuperPeak!AW44))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AX44-(AboveHWM!AX44+Tier1!AX44+Existing!AX44)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX44-SuperPeak!AX44))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AY44-(AboveHWM!AY44+Tier1!AY44+Existing!AY44)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY44-SuperPeak!AY44))","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!D53-(AboveHWM!D53+Tier1!D53+Existing!D53)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D53-SuperPeak!D53))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!E53-(AboveHWM!E53+Tier1!E53+Existing!E53)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E53-SuperPeak!E53))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!F53-(AboveHWM!F53+Tier1!F53+Existing!F53)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F53-SuperPeak!F53))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!G53-(AboveHWM!G53+Tier1!G53+Existing!G53)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G53-SuperPeak!G53))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!H53-(AboveHWM!H53+Tier1!H53+Existing!H53)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H53-SuperPeak!H53))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!I53-(AboveHWM!I53+Tier1!I53+Existing!I53)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I53-SuperPeak!I53))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!J53-(AboveHWM!J53+Tier1!J53+Existing!J53)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J53-SuperPeak!J53))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!K53-(AboveHWM!K53+Tier1!K53+Existing!K53)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K53-SuperPeak!K53))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!L53-(AboveHWM!L53+Tier1!L53+Existing!L53)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L53-SuperPeak!L53))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!M53-(AboveHWM!M53+Tier1!M53+Existing!M53)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M53-SuperPeak!M53))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!N53-(AboveHWM!N53+Tier1!N53+Existing!N53)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N53-SuperPeak!N53))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!O53-(AboveHWM!O53+Tier1!O53+Existing!O53)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O53-SuperPeak!O53))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!P53-(AboveHWM!P53+Tier1!P53+Existing!P53)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P53-SuperPeak!P53))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!Q53-(AboveHWM!Q53+Tier1!Q53+Existing!Q53)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q53-SuperPeak!Q53))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!R53-(AboveHWM!R53+Tier1!R53+Existing!R53)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R53-SuperPeak!R53))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!S53-(AboveHWM!S53+Tier1!S53+Existing!S53)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S53-SuperPeak!S53))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!T53-(AboveHWM!T53+Tier1!T53+Existing!T53)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T53-SuperPeak!T53))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!U53-(AboveHWM!U53+Tier1!U53+Existing!U53)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U53-SuperPeak!U53))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!V53-(AboveHWM!V53+Tier1!V53+Existing!V53)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V53-SuperPeak!V53))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!W53-(AboveHWM!W53+Tier1!W53+Existing!W53)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W53-SuperPeak!W53))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!X53-(AboveHWM!X53+Tier1!X53+Existing!X53)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X53-SuperPeak!X53))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!Y53-(AboveHWM!Y53+Tier1!Y53+Existing!Y53)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y53-SuperPeak!Y53))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!Z53-(AboveHWM!Z53+Tier1!Z53+Existing!Z53)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z53-SuperPeak!Z53))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AA53-(AboveHWM!AA53+Tier1!AA53+Existing!AA53)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA53-SuperPeak!AA53))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AB53-(AboveHWM!AB53+Tier1!AB53+Existing!AB53)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB53-SuperPeak!AB53))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AC53-(AboveHWM!AC53+Tier1!AC53+Existing!AC53)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC53-SuperPeak!AC53))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AD53-(AboveHWM!AD53+Tier1!AD53+Existing!AD53)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD53-SuperPeak!AD53))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AE53-(AboveHWM!AE53+Tier1!AE53+Existing!AE53)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE53-SuperPeak!AE53))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AF53-(AboveHWM!AF53+Tier1!AF53+Existing!AF53)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF53-SuperPeak!AF53))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AG53-(AboveHWM!AG53+Tier1!AG53+Existing!AG53)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG53-SuperPeak!AG53))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AH53-(AboveHWM!AH53+Tier1!AH53+Existing!AH53)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH53-SuperPeak!AH53))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AI53-(AboveHWM!AI53+Tier1!AI53+Existing!AI53)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI53-SuperPeak!AI53))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AJ53-(AboveHWM!AJ53+Tier1!AJ53+Existing!AJ53)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ53-SuperPeak!AJ53))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AK53-(AboveHWM!AK53+Tier1!AK53+Existing!AK53)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK53-SuperPeak!AK53))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AL53-(AboveHWM!AL53+Tier1!AL53+Existing!AL53)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL53-SuperPeak!AL53))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AM53-(AboveHWM!AM53+Tier1!AM53+Existing!AM53)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM53-SuperPeak!AM53))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AN53-(AboveHWM!AN53+Tier1!AN53+Existing!AN53)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN53-SuperPeak!AN53))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AO53-(AboveHWM!AO53+Tier1!AO53+Existing!AO53)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO53-SuperPeak!AO53))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AP53-(AboveHWM!AP53+Tier1!AP53+Existing!AP53)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP53-SuperPeak!AP53))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AQ53-(AboveHWM!AQ53+Tier1!AQ53+Existing!AQ53)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ53-SuperPeak!AQ53))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AR53-(AboveHWM!AR53+Tier1!AR53+Existing!AR53)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR53-SuperPeak!AR53))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AS53-(AboveHWM!AS53+Tier1!AS53+Existing!AS53)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS53-SuperPeak!AS53))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AT53-(AboveHWM!AT53+Tier1!AT53+Existing!AT53)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT53-SuperPeak!AT53))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AU53-(AboveHWM!AU53+Tier1!AU53+Existing!AU53)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU53-SuperPeak!AU53))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AV53-(AboveHWM!AV53+Tier1!AV53+Existing!AV53)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV53-SuperPeak!AV53))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AW53-(AboveHWM!AW53+Tier1!AW53+Existing!AW53)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW53-SuperPeak!AW53))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AX53-(AboveHWM!AX53+Tier1!AX53+Existing!AX53)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX53-SuperPeak!AX53))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AY53-(AboveHWM!AY53+Tier1!AY53+Existing!AY53)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY53-SuperPeak!AY53))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!D62-(AboveHWM!D62+Tier1!D62+Existing!D62)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D62-SuperPeak!D62))","v":96.374999999999957},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!E62-(AboveHWM!E62+Tier1!E62+Existing!E62)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E62-SuperPeak!E62))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!F62-(AboveHWM!F62+Tier1!F62+Existing!F62)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F62-SuperPeak!F62))","v":47.742499999999907},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!G62-(AboveHWM!G62+Tier1!G62+Existing!G62)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G62-SuperPeak!G62))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!H62-(AboveHWM!H62+Tier1!H62+Existing!H62)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H62-SuperPeak!H62))","v":210.79750000000001},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!I62-(AboveHWM!I62+Tier1!I62+Existing!I62)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I62-SuperPeak!I62))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!J62-(AboveHWM!J62+Tier1!J62+Existing!J62)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J62-SuperPeak!J62))","v":209.04086538461547},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!K62-(AboveHWM!K62+Tier1!K62+Existing!K62)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K62-SuperPeak!K62))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!L62-(AboveHWM!L62+Tier1!L62+Existing!L62)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L62-SuperPeak!L62))","v":84.329999999999984},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!M62-(AboveHWM!M62+Tier1!M62+Existing!M62)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M62-SuperPeak!M62))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!N62-(AboveHWM!N62+Tier1!N62+Existing!N62)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N62-SuperPeak!N62))","v":166.25961538461539},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!O62-(AboveHWM!O62+Tier1!O62+Existing!O62)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O62-SuperPeak!O62))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!P62-(AboveHWM!P62+Tier1!P62+Existing!P62)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P62-SuperPeak!P62))","v":62.230769230769255},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!Q62-(AboveHWM!Q62+Tier1!Q62+Existing!Q62)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q62-SuperPeak!Q62))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!R62-(AboveHWM!R62+Tier1!R62+Existing!R62)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R62-SuperPeak!R62))","v":58.124999999999929},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!S62-(AboveHWM!S62+Tier1!S62+Existing!S62)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S62-SuperPeak!S62))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!T62-(AboveHWM!T62+Tier1!T62+Existing!T62)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T62-SuperPeak!T62))","v":81.612980769230774},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!U62-(AboveHWM!U62+Tier1!U62+Existing!U62)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U62-SuperPeak!U62))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!V62-(AboveHWM!V62+Tier1!V62+Existing!V62)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V62-SuperPeak!V62))","v":60.593750000000043},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!W62-(AboveHWM!W62+Tier1!W62+Existing!W62)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W62-SuperPeak!W62))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!X62-(AboveHWM!X62+Tier1!X62+Existing!X62)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X62-SuperPeak!X62))","v":40.778846153846139},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!Y62-(AboveHWM!Y62+Tier1!Y62+Existing!Y62)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y62-SuperPeak!Y62))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!Z62-(AboveHWM!Z62+Tier1!Z62+Existing!Z62)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z62-SuperPeak!Z62))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AA62-(AboveHWM!AA62+Tier1!AA62+Existing!AA62)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA62-SuperPeak!AA62))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AB62-(AboveHWM!AB62+Tier1!AB62+Existing!AB62)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB62-SuperPeak!AB62))","v":96.374999999999957},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AC62-(AboveHWM!AC62+Tier1!AC62+Existing!AC62)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC62-SuperPeak!AC62))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AD62-(AboveHWM!AD62+Tier1!AD62+Existing!AD62)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD62-SuperPeak!AD62))","v":48.888020833333321},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AE62-(AboveHWM!AE62+Tier1!AE62+Existing!AE62)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE62-SuperPeak!AE62))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AF62-(AboveHWM!AF62+Tier1!AF62+Existing!AF62)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF62-SuperPeak!AF62))","v":209.35336538461542},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AG62-(AboveHWM!AG62+Tier1!AG62+Existing!AG62)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG62-SuperPeak!AG62))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AH62-(AboveHWM!AH62+Tier1!AH62+Existing!AH62)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH62-SuperPeak!AH62))","v":210.89000000000007},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AI62-(AboveHWM!AI62+Tier1!AI62+Existing!AI62)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI62-SuperPeak!AI62))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AJ62-(AboveHWM!AJ62+Tier1!AJ62+Existing!AJ62)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ62-SuperPeak!AJ62))","v":83.632812499999957},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AK62-(AboveHWM!AK62+Tier1!AK62+Existing!AK62)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK62-SuperPeak!AK62))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AL62-(AboveHWM!AL62+Tier1!AL62+Existing!AL62)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL62-SuperPeak!AL62))","v":165},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AM62-(AboveHWM!AM62+Tier1!AM62+Existing!AM62)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM62-SuperPeak!AM62))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AN62-(AboveHWM!AN62+Tier1!AN62+Existing!AN62)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN62-SuperPeak!AN62))","v":62.230769230769255},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AO62-(AboveHWM!AO62+Tier1!AO62+Existing!AO62)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO62-SuperPeak!AO62))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AP62-(AboveHWM!AP62+Tier1!AP62+Existing!AP62)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP62-SuperPeak!AP62))","v":58.124999999999929},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AQ62-(AboveHWM!AQ62+Tier1!AQ62+Existing!AQ62)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ62-SuperPeak!AQ62))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AR62-(AboveHWM!AR62+Tier1!AR62+Existing!AR62)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR62-SuperPeak!AR62))","v":81.612980769230774},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AS62-(AboveHWM!AS62+Tier1!AS62+Existing!AS62)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS62-SuperPeak!AS62))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AT62-(AboveHWM!AT62+Tier1!AT62+Existing!AT62)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT62-SuperPeak!AT62))","v":60.593750000000043},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AU62-(AboveHWM!AU62+Tier1!AU62+Existing!AU62)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU62-SuperPeak!AU62))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AV62-(AboveHWM!AV62+Tier1!AV62+Existing!AV62)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV62-SuperPeak!AV62))","v":40.778846153846139},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AW62-(AboveHWM!AW62+Tier1!AW62+Existing!AW62)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW62-SuperPeak!AW62))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AX62-(AboveHWM!AX62+Tier1!AX62+Existing!AX62)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX62-SuperPeak!AX62))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AY62-(AboveHWM!AY62+Tier1!AY62+Existing!AY62)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY62-SuperPeak!AY62))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!D71-(AboveHWM!D71+Tier1!D71+Existing!D71)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D71-SuperPeak!D71))","v":764.28472222222194},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!E71-(AboveHWM!E71+Tier1!E71+Existing!E71)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E71-SuperPeak!E71))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!F71-(AboveHWM!F71+Tier1!F71+Existing!F71)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F71-SuperPeak!F71))","v":1291.9600000000005},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!G71-(AboveHWM!G71+Tier1!G71+Existing!G71)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G71-SuperPeak!G71))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!H71-(AboveHWM!H71+Tier1!H71+Existing!H71)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H71-SuperPeak!H71))","v":1118.9650000000006},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!I71-(AboveHWM!I71+Tier1!I71+Existing!I71)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I71-SuperPeak!I71))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!J71-(AboveHWM!J71+Tier1!J71+Existing!J71)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J71-SuperPeak!J71))","v":1771.6730769230762},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!K71-(AboveHWM!K71+Tier1!K71+Existing!K71)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K71-SuperPeak!K71))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!L71-(AboveHWM!L71+Tier1!L71+Existing!L71)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L71-SuperPeak!L71))","v":1337.0950000000003},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!M71-(AboveHWM!M71+Tier1!M71+Existing!M71)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M71-SuperPeak!M71))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!N71-(AboveHWM!N71+Tier1!N71+Existing!N71)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N71-SuperPeak!N71))","v":1151.711538461539},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!O71-(AboveHWM!O71+Tier1!O71+Existing!O71)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O71-SuperPeak!O71))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!P71-(AboveHWM!P71+Tier1!P71+Existing!P71)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P71-SuperPeak!P71))","v":1019.5721153846163},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!Q71-(AboveHWM!Q71+Tier1!Q71+Existing!Q71)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q71-SuperPeak!Q71))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!R71-(AboveHWM!R71+Tier1!R71+Existing!R71)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R71-SuperPeak!R71))","v":1280.8875},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!S71-(AboveHWM!S71+Tier1!S71+Existing!S71)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S71-SuperPeak!S71))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!T71-(AboveHWM!T71+Tier1!T71+Existing!T71)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T71-SuperPeak!T71))","v":1211.3894230769235},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!U71-(AboveHWM!U71+Tier1!U71+Existing!U71)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U71-SuperPeak!U71))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!V71-(AboveHWM!V71+Tier1!V71+Existing!V71)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V71-SuperPeak!V71))","v":1446.7091346153843},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!W71-(AboveHWM!W71+Tier1!W71+Existing!W71)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W71-SuperPeak!W71))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!X71-(AboveHWM!X71+Tier1!X71+Existing!X71)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X71-SuperPeak!X71))","v":890.95913461538419},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!Y71-(AboveHWM!Y71+Tier1!Y71+Existing!Y71)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y71-SuperPeak!Y71))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!Z71-(AboveHWM!Z71+Tier1!Z71+Existing!Z71)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z71-SuperPeak!Z71))","v":1192.7050000000006},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AA71-(AboveHWM!AA71+Tier1!AA71+Existing!AA71)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA71-SuperPeak!AA71))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AB71-(AboveHWM!AB71+Tier1!AB71+Existing!AB71)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB71-SuperPeak!AB71))","v":777.10879629629699},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AC71-(AboveHWM!AC71+Tier1!AC71+Existing!AC71)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC71-SuperPeak!AC71))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AD71-(AboveHWM!AD71+Tier1!AD71+Existing!AD71)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD71-SuperPeak!AD71))","v":973.9348958333336},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AE71-(AboveHWM!AE71+Tier1!AE71+Existing!AE71)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE71-SuperPeak!AE71))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AF71-(AboveHWM!AF71+Tier1!AF71+Existing!AF71)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF71-SuperPeak!AF71))","v":1509.9278846153843},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AG71-(AboveHWM!AG71+Tier1!AG71+Existing!AG71)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG71-SuperPeak!AG71))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AH71-(AboveHWM!AH71+Tier1!AH71+Existing!AH71)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH71-SuperPeak!AH71))","v":1423.2250000000008},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AI71-(AboveHWM!AI71+Tier1!AI71+Existing!AI71)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI71-SuperPeak!AI71))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AJ71-(AboveHWM!AJ71+Tier1!AJ71+Existing!AJ71)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ71-SuperPeak!AJ71))","v":1014.6458333333333},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AK71-(AboveHWM!AK71+Tier1!AK71+Existing!AK71)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK71-SuperPeak!AK71))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AL71-(AboveHWM!AL71+Tier1!AL71+Existing!AL71)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL71-SuperPeak!AL71))","v":1438.2986111111115},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AM71-(AboveHWM!AM71+Tier1!AM71+Existing!AM71)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM71-SuperPeak!AM71))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AN71-(AboveHWM!AN71+Tier1!AN71+Existing!AN71)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN71-SuperPeak!AN71))","v":1031.6105769230783},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AO71-(AboveHWM!AO71+Tier1!AO71+Existing!AO71)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO71-SuperPeak!AO71))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AP71-(AboveHWM!AP71+Tier1!AP71+Existing!AP71)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP71-SuperPeak!AP71))","v":1291.4924999999998},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AQ71-(AboveHWM!AQ71+Tier1!AQ71+Existing!AQ71)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ71-SuperPeak!AQ71))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AR71-(AboveHWM!AR71+Tier1!AR71+Existing!AR71)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR71-SuperPeak!AR71))","v":1219.4038461538457},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AS71-(AboveHWM!AS71+Tier1!AS71+Existing!AS71)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS71-SuperPeak!AS71))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AT71-(AboveHWM!AT71+Tier1!AT71+Existing!AT71)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT71-SuperPeak!AT71))","v":1456.5480769230776},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AU71-(AboveHWM!AU71+Tier1!AU71+Existing!AU71)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU71-SuperPeak!AU71))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AV71-(AboveHWM!AV71+Tier1!AV71+Existing!AV71)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV71-SuperPeak!AV71))","v":899.73557692307793},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AW71-(AboveHWM!AW71+Tier1!AW71+Existing!AW71)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW71-SuperPeak!AW71))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AX71-(AboveHWM!AX71+Tier1!AX71+Existing!AX71)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX71-SuperPeak!AX71))","v":1200.6199999999994},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AY71-(AboveHWM!AY71+Tier1!AY71+Existing!AY71)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY71-SuperPeak!AY71))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!D72-(AboveHWM!D72+Tier1!D72+Existing!D72)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D72-SuperPeak!D72))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!E72-(AboveHWM!E72+Tier1!E72+Existing!E72)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E72-SuperPeak!E72))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!F72-(AboveHWM!F72+Tier1!F72+Existing!F72)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F72-SuperPeak!F72))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!G72-(AboveHWM!G72+Tier1!G72+Existing!G72)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G72-SuperPeak!G72))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!H72-(AboveHWM!H72+Tier1!H72+Existing!H72)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H72-SuperPeak!H72))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!I72-(AboveHWM!I72+Tier1!I72+Existing!I72)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I72-SuperPeak!I72))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!J72-(AboveHWM!J72+Tier1!J72+Existing!J72)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J72-SuperPeak!J72))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!K72-(AboveHWM!K72+Tier1!K72+Existing!K72)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K72-SuperPeak!K72))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!L72-(AboveHWM!L72+Tier1!L72+Existing!L72)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L72-SuperPeak!L72))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!M72-(AboveHWM!M72+Tier1!M72+Existing!M72)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M72-SuperPeak!M72))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!N72-(AboveHWM!N72+Tier1!N72+Existing!N72)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N72-SuperPeak!N72))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!O72-(AboveHWM!O72+Tier1!O72+Existing!O72)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O72-SuperPeak!O72))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!P72-(AboveHWM!P72+Tier1!P72+Existing!P72)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P72-SuperPeak!P72))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!Q72-(AboveHWM!Q72+Tier1!Q72+Existing!Q72)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q72-SuperPeak!Q72))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!R72-(AboveHWM!R72+Tier1!R72+Existing!R72)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R72-SuperPeak!R72))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!S72-(AboveHWM!S72+Tier1!S72+Existing!S72)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S72-SuperPeak!S72))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!T72-(AboveHWM!T72+Tier1!T72+Existing!T72)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T72-SuperPeak!T72))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!U72-(AboveHWM!U72+Tier1!U72+Existing!U72)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U72-SuperPeak!U72))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!V72-(AboveHWM!V72+Tier1!V72+Existing!V72)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V72-SuperPeak!V72))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!W72-(AboveHWM!W72+Tier1!W72+Existing!W72)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W72-SuperPeak!W72))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!X72-(AboveHWM!X72+Tier1!X72+Existing!X72)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X72-SuperPeak!X72))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!Y72-(AboveHWM!Y72+Tier1!Y72+Existing!Y72)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y72-SuperPeak!Y72))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!Z72-(AboveHWM!Z72+Tier1!Z72+Existing!Z72)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z72-SuperPeak!Z72))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AA72-(AboveHWM!AA72+Tier1!AA72+Existing!AA72)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA72-SuperPeak!AA72))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AB72-(AboveHWM!AB72+Tier1!AB72+Existing!AB72)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB72-SuperPeak!AB72))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AC72-(AboveHWM!AC72+Tier1!AC72+Existing!AC72)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC72-SuperPeak!AC72))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AD72-(AboveHWM!AD72+Tier1!AD72+Existing!AD72)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD72-SuperPeak!AD72))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AE72-(AboveHWM!AE72+Tier1!AE72+Existing!AE72)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE72-SuperPeak!AE72))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AF72-(AboveHWM!AF72+Tier1!AF72+Existing!AF72)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF72-SuperPeak!AF72))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AG72-(AboveHWM!AG72+Tier1!AG72+Existing!AG72)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG72-SuperPeak!AG72))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AH72-(AboveHWM!AH72+Tier1!AH72+Existing!AH72)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH72-SuperPeak!AH72))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AI72-(AboveHWM!AI72+Tier1!AI72+Existing!AI72)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI72-SuperPeak!AI72))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AJ72-(AboveHWM!AJ72+Tier1!AJ72+Existing!AJ72)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ72-SuperPeak!AJ72))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AK72-(AboveHWM!AK72+Tier1!AK72+Existing!AK72)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK72-SuperPeak!AK72))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AL72-(AboveHWM!AL72+Tier1!AL72+Existing!AL72)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL72-SuperPeak!AL72))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AM72-(AboveHWM!AM72+Tier1!AM72+Existing!AM72)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM72-SuperPeak!AM72))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AN72-(AboveHWM!AN72+Tier1!AN72+Existing!AN72)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN72-SuperPeak!AN72))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AO72-(AboveHWM!AO72+Tier1!AO72+Existing!AO72)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO72-SuperPeak!AO72))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AP72-(AboveHWM!AP72+Tier1!AP72+Existing!AP72)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP72-SuperPeak!AP72))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AQ72-(AboveHWM!AQ72+Tier1!AQ72+Existing!AQ72)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ72-SuperPeak!AQ72))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AR72-(AboveHWM!AR72+Tier1!AR72+Existing!AR72)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR72-SuperPeak!AR72))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AS72-(AboveHWM!AS72+Tier1!AS72+Existing!AS72)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS72-SuperPeak!AS72))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AT72-(AboveHWM!AT72+Tier1!AT72+Existing!AT72)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT72-SuperPeak!AT72))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AU72-(AboveHWM!AU72+Tier1!AU72+Existing!AU72)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU72-SuperPeak!AU72))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AV72-(AboveHWM!AV72+Tier1!AV72+Existing!AV72)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV72-SuperPeak!AV72))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AW72-(AboveHWM!AW72+Tier1!AW72+Existing!AW72)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW72-SuperPeak!AW72))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AX72-(AboveHWM!AX72+Tier1!AX72+Existing!AX72)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX72-SuperPeak!AX72))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AY72-(AboveHWM!AY72+Tier1!AY72+Existing!AY72)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY72-SuperPeak!AY72))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!D81-(AboveHWM!D81+Tier1!D81+Existing!D81)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D81-SuperPeak!D81))","v":2036.5254629629633},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!E81-(AboveHWM!E81+Tier1!E81+Existing!E81)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E81-SuperPeak!E81))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!F81-(AboveHWM!F81+Tier1!F81+Existing!F81)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F81-SuperPeak!F81))","v":868.62999999999909},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!G81-(AboveHWM!G81+Tier1!G81+Existing!G81)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G81-SuperPeak!G81))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!H81-(AboveHWM!H81+Tier1!H81+Existing!H81)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H81-SuperPeak!H81))","v":1048.3600000000001},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!I81-(AboveHWM!I81+Tier1!I81+Existing!I81)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I81-SuperPeak!I81))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!J81-(AboveHWM!J81+Tier1!J81+Existing!J81)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J81-SuperPeak!J81))","v":1532.5360576923081},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!K81-(AboveHWM!K81+Tier1!K81+Existing!K81)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K81-SuperPeak!K81))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!L81-(AboveHWM!L81+Tier1!L81+Existing!L81)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L81-SuperPeak!L81))","v":1068.0674999999987},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!M81-(AboveHWM!M81+Tier1!M81+Existing!M81)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M81-SuperPeak!M81))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!N81-(AboveHWM!N81+Tier1!N81+Existing!N81)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N81-SuperPeak!N81))","v":914.3774038461529},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!O81-(AboveHWM!O81+Tier1!O81+Existing!O81)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O81-SuperPeak!O81))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!P81-(AboveHWM!P81+Tier1!P81+Existing!P81)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P81-SuperPeak!P81))","v":1630.7187500000005},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!Q81-(AboveHWM!Q81+Tier1!Q81+Existing!Q81)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q81-SuperPeak!Q81))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!R81-(AboveHWM!R81+Tier1!R81+Existing!R81)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R81-SuperPeak!R81))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!S81-(AboveHWM!S81+Tier1!S81+Existing!S81)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S81-SuperPeak!S81))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!T81-(AboveHWM!T81+Tier1!T81+Existing!T81)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T81-SuperPeak!T81))","v":4260.6874999999991},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!U81-(AboveHWM!U81+Tier1!U81+Existing!U81)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U81-SuperPeak!U81))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!V81-(AboveHWM!V81+Tier1!V81+Existing!V81)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V81-SuperPeak!V81))","v":3614.007211538461},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!W81-(AboveHWM!W81+Tier1!W81+Existing!W81)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W81-SuperPeak!W81))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!X81-(AboveHWM!X81+Tier1!X81+Existing!X81)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X81-SuperPeak!X81))","v":3635.0360576923081},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!Y81-(AboveHWM!Y81+Tier1!Y81+Existing!Y81)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y81-SuperPeak!Y81))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!Z81-(AboveHWM!Z81+Tier1!Z81+Existing!Z81)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z81-SuperPeak!Z81))","v":2515.9125000000008},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AA81-(AboveHWM!AA81+Tier1!AA81+Existing!AA81)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA81-SuperPeak!AA81))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AB81-(AboveHWM!AB81+Tier1!AB81+Existing!AB81)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB81-SuperPeak!AB81))","v":2068.6620370370374},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AC81-(AboveHWM!AC81+Tier1!AC81+Existing!AC81)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC81-SuperPeak!AC81))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AD81-(AboveHWM!AD81+Tier1!AD81+Existing!AD81)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD81-SuperPeak!AD81))","v":681.89843749999966},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AE81-(AboveHWM!AE81+Tier1!AE81+Existing!AE81)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE81-SuperPeak!AE81))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AF81-(AboveHWM!AF81+Tier1!AF81+Existing!AF81)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF81-SuperPeak!AF81))","v":1341.3149038461554},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AG81-(AboveHWM!AG81+Tier1!AG81+Existing!AG81)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG81-SuperPeak!AG81))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AH81-(AboveHWM!AH81+Tier1!AH81+Existing!AH81)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH81-SuperPeak!AH81))","v":1305.8525000000004},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AI81-(AboveHWM!AI81+Tier1!AI81+Existing!AI81)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI81-SuperPeak!AI81))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AJ81-(AboveHWM!AJ81+Tier1!AJ81+Existing!AJ81)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ81-SuperPeak!AJ81))","v":1037.7291666666667},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AK81-(AboveHWM!AK81+Tier1!AK81+Existing!AK81)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK81-SuperPeak!AK81))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AL81-(AboveHWM!AL81+Tier1!AL81+Existing!AL81)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL81-SuperPeak!AL81))","v":1130.4675925925912},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AM81-(AboveHWM!AM81+Tier1!AM81+Existing!AM81)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM81-SuperPeak!AM81))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AN81-(AboveHWM!AN81+Tier1!AN81+Existing!AN81)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN81-SuperPeak!AN81))","v":1661.4326923076915},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AO81-(AboveHWM!AO81+Tier1!AO81+Existing!AO81)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO81-SuperPeak!AO81))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AP81-(AboveHWM!AP81+Tier1!AP81+Existing!AP81)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP81-SuperPeak!AP81))","v":15.097499999999542},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AQ81-(AboveHWM!AQ81+Tier1!AQ81+Existing!AQ81)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ81-SuperPeak!AQ81))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AR81-(AboveHWM!AR81+Tier1!AR81+Existing!AR81)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR81-SuperPeak!AR81))","v":4355.8749999999973},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AS81-(AboveHWM!AS81+Tier1!AS81+Existing!AS81)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS81-SuperPeak!AS81))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AT81-(AboveHWM!AT81+Tier1!AT81+Existing!AT81)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT81-SuperPeak!AT81))","v":3714.6730769230776},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AU81-(AboveHWM!AU81+Tier1!AU81+Existing!AU81)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU81-SuperPeak!AU81))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AV81-(AboveHWM!AV81+Tier1!AV81+Existing!AV81)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV81-SuperPeak!AV81))","v":3731.807692307691},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AW81-(AboveHWM!AW81+Tier1!AW81+Existing!AW81)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW81-SuperPeak!AW81))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AX81-(AboveHWM!AX81+Tier1!AX81+Existing!AX81)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX81-SuperPeak!AX81))","v":2611.3324999999977},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AY81-(AboveHWM!AY81+Tier1!AY81+Existing!AY81)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY81-SuperPeak!AY81))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!D90-(AboveHWM!D90+Tier1!D90+Existing!D90)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D90-SuperPeak!D90))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!E90-(AboveHWM!E90+Tier1!E90+Existing!E90)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E90-SuperPeak!E90))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!F90-(AboveHWM!F90+Tier1!F90+Existing!F90)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F90-SuperPeak!F90))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!G90-(AboveHWM!G90+Tier1!G90+Existing!G90)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G90-SuperPeak!G90))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!H90-(AboveHWM!H90+Tier1!H90+Existing!H90)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H90-SuperPeak!H90))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!I90-(AboveHWM!I90+Tier1!I90+Existing!I90)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I90-SuperPeak!I90))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!J90-(AboveHWM!J90+Tier1!J90+Existing!J90)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J90-SuperPeak!J90))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!K90-(AboveHWM!K90+Tier1!K90+Existing!K90)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K90-SuperPeak!K90))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!L90-(AboveHWM!L90+Tier1!L90+Existing!L90)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L90-SuperPeak!L90))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!M90-(AboveHWM!M90+Tier1!M90+Existing!M90)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M90-SuperPeak!M90))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!N90-(AboveHWM!N90+Tier1!N90+Existing!N90)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N90-SuperPeak!N90))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!O90-(AboveHWM!O90+Tier1!O90+Existing!O90)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O90-SuperPeak!O90))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!P90-(AboveHWM!P90+Tier1!P90+Existing!P90)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P90-SuperPeak!P90))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!Q90-(AboveHWM!Q90+Tier1!Q90+Existing!Q90)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q90-SuperPeak!Q90))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!R90-(AboveHWM!R90+Tier1!R90+Existing!R90)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R90-SuperPeak!R90))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!S90-(AboveHWM!S90+Tier1!S90+Existing!S90)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S90-SuperPeak!S90))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!T90-(AboveHWM!T90+Tier1!T90+Existing!T90)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T90-SuperPeak!T90))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!U90-(AboveHWM!U90+Tier1!U90+Existing!U90)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U90-SuperPeak!U90))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!V90-(AboveHWM!V90+Tier1!V90+Existing!V90)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V90-SuperPeak!V90))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!W90-(AboveHWM!W90+Tier1!W90+Existing!W90)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W90-SuperPeak!W90))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!X90-(AboveHWM!X90+Tier1!X90+Existing!X90)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X90-SuperPeak!X90))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!Y90-(AboveHWM!Y90+Tier1!Y90+Existing!Y90)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y90-SuperPeak!Y90))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!Z90-(AboveHWM!Z90+Tier1!Z90+Existing!Z90)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z90-SuperPeak!Z90))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AA90-(AboveHWM!AA90+Tier1!AA90+Existing!AA90)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA90-SuperPeak!AA90))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AB90-(AboveHWM!AB90+Tier1!AB90+Existing!AB90)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB90-SuperPeak!AB90))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AC90-(AboveHWM!AC90+Tier1!AC90+Existing!AC90)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC90-SuperPeak!AC90))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AD90-(AboveHWM!AD90+Tier1!AD90+Existing!AD90)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD90-SuperPeak!AD90))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AE90-(AboveHWM!AE90+Tier1!AE90+Existing!AE90)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE90-SuperPeak!AE90))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AF90-(AboveHWM!AF90+Tier1!AF90+Existing!AF90)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF90-SuperPeak!AF90))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AG90-(AboveHWM!AG90+Tier1!AG90+Existing!AG90)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG90-SuperPeak!AG90))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AH90-(AboveHWM!AH90+Tier1!AH90+Existing!AH90)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH90-SuperPeak!AH90))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AI90-(AboveHWM!AI90+Tier1!AI90+Existing!AI90)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI90-SuperPeak!AI90))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AJ90-(AboveHWM!AJ90+Tier1!AJ90+Existing!AJ90)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ90-SuperPeak!AJ90))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AK90-(AboveHWM!AK90+Tier1!AK90+Existing!AK90)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK90-SuperPeak!AK90))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AL90-(AboveHWM!AL90+Tier1!AL90+Existing!AL90)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL90-SuperPeak!AL90))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AM90-(AboveHWM!AM90+Tier1!AM90+Existing!AM90)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM90-SuperPeak!AM90))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AN90-(AboveHWM!AN90+Tier1!AN90+Existing!AN90)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN90-SuperPeak!AN90))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AO90-(AboveHWM!AO90+Tier1!AO90+Existing!AO90)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO90-SuperPeak!AO90))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AP90-(AboveHWM!AP90+Tier1!AP90+Existing!AP90)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP90-SuperPeak!AP90))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AQ90-(AboveHWM!AQ90+Tier1!AQ90+Existing!AQ90)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ90-SuperPeak!AQ90))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AR90-(AboveHWM!AR90+Tier1!AR90+Existing!AR90)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR90-SuperPeak!AR90))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AS90-(AboveHWM!AS90+Tier1!AS90+Existing!AS90)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS90-SuperPeak!AS90))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AT90-(AboveHWM!AT90+Tier1!AT90+Existing!AT90)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT90-SuperPeak!AT90))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AU90-(AboveHWM!AU90+Tier1!AU90+Existing!AU90)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU90-SuperPeak!AU90))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AV90-(AboveHWM!AV90+Tier1!AV90+Existing!AV90)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV90-SuperPeak!AV90))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AW90-(AboveHWM!AW90+Tier1!AW90+Existing!AW90)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW90-SuperPeak!AW90))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AX90-(AboveHWM!AX90+Tier1!AX90+Existing!AX90)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX90-SuperPeak!AX90))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AY90-(AboveHWM!AY90+Tier1!AY90+Existing!AY90)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY90-SuperPeak!AY90))","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!D99-(AboveHWM!D99+Tier1!D99+Existing!D99)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D99-SuperPeak!D99))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!E99-(AboveHWM!E99+Tier1!E99+Existing!E99)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E99-SuperPeak!E99))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!F99-(AboveHWM!F99+Tier1!F99+Existing!F99)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F99-SuperPeak!F99))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!G99-(AboveHWM!G99+Tier1!G99+Existing!G99)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G99-SuperPeak!G99))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!H99-(AboveHWM!H99+Tier1!H99+Existing!H99)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H99-SuperPeak!H99))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!I99-(AboveHWM!I99+Tier1!I99+Existing!I99)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I99-SuperPeak!I99))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!J99-(AboveHWM!J99+Tier1!J99+Existing!J99)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J99-SuperPeak!J99))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!K99-(AboveHWM!K99+Tier1!K99+Existing!K99)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K99-SuperPeak!K99))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!L99-(AboveHWM!L99+Tier1!L99+Existing!L99)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L99-SuperPeak!L99))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!M99-(AboveHWM!M99+Tier1!M99+Existing!M99)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M99-SuperPeak!M99))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!N99-(AboveHWM!N99+Tier1!N99+Existing!N99)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N99-SuperPeak!N99))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!O99-(AboveHWM!O99+Tier1!O99+Existing!O99)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O99-SuperPeak!O99))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!P99-(AboveHWM!P99+Tier1!P99+Existing!P99)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P99-SuperPeak!P99))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!Q99-(AboveHWM!Q99+Tier1!Q99+Existing!Q99)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q99-SuperPeak!Q99))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!R99-(AboveHWM!R99+Tier1!R99+Existing!R99)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R99-SuperPeak!R99))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!S99-(AboveHWM!S99+Tier1!S99+Existing!S99)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S99-SuperPeak!S99))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!T99-(AboveHWM!T99+Tier1!T99+Existing!T99)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T99-SuperPeak!T99))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!U99-(AboveHWM!U99+Tier1!U99+Existing!U99)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U99-SuperPeak!U99))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!V99-(AboveHWM!V99+Tier1!V99+Existing!V99)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V99-SuperPeak!V99))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!W99-(AboveHWM!W99+Tier1!W99+Existing!W99)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W99-SuperPeak!W99))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!X99-(AboveHWM!X99+Tier1!X99+Existing!X99)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X99-SuperPeak!X99))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!Y99-(AboveHWM!Y99+Tier1!Y99+Existing!Y99)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y99-SuperPeak!Y99))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!Z99-(AboveHWM!Z99+Tier1!Z99+Existing!Z99)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z99-SuperPeak!Z99))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AA99-(AboveHWM!AA99+Tier1!AA99+Existing!AA99)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA99-SuperPeak!AA99))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AB99-(AboveHWM!AB99+Tier1!AB99+Existing!AB99)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB99-SuperPeak!AB99))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AC99-(AboveHWM!AC99+Tier1!AC99+Existing!AC99)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC99-SuperPeak!AC99))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AD99-(AboveHWM!AD99+Tier1!AD99+Existing!AD99)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD99-SuperPeak!AD99))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AE99-(AboveHWM!AE99+Tier1!AE99+Existing!AE99)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE99-SuperPeak!AE99))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AF99-(AboveHWM!AF99+Tier1!AF99+Existing!AF99)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF99-SuperPeak!AF99))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AG99-(AboveHWM!AG99+Tier1!AG99+Existing!AG99)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG99-SuperPeak!AG99))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AH99-(AboveHWM!AH99+Tier1!AH99+Existing!AH99)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH99-SuperPeak!AH99))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AI99-(AboveHWM!AI99+Tier1!AI99+Existing!AI99)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI99-SuperPeak!AI99))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AJ99-(AboveHWM!AJ99+Tier1!AJ99+Existing!AJ99)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ99-SuperPeak!AJ99))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AK99-(AboveHWM!AK99+Tier1!AK99+Existing!AK99)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK99-SuperPeak!AK99))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AL99-(AboveHWM!AL99+Tier1!AL99+Existing!AL99)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL99-SuperPeak!AL99))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AM99-(AboveHWM!AM99+Tier1!AM99+Existing!AM99)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM99-SuperPeak!AM99))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AN99-(AboveHWM!AN99+Tier1!AN99+Existing!AN99)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN99-SuperPeak!AN99))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AO99-(AboveHWM!AO99+Tier1!AO99+Existing!AO99)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO99-SuperPeak!AO99))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AP99-(AboveHWM!AP99+Tier1!AP99+Existing!AP99)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP99-SuperPeak!AP99))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AQ99-(AboveHWM!AQ99+Tier1!AQ99+Existing!AQ99)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ99-SuperPeak!AQ99))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AR99-(AboveHWM!AR99+Tier1!AR99+Existing!AR99)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR99-SuperPeak!AR99))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AS99-(AboveHWM!AS99+Tier1!AS99+Existing!AS99)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS99-SuperPeak!AS99))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AT99-(AboveHWM!AT99+Tier1!AT99+Existing!AT99)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT99-SuperPeak!AT99))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AU99-(AboveHWM!AU99+Tier1!AU99+Existing!AU99)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU99-SuperPeak!AU99))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AV99-(AboveHWM!AV99+Tier1!AV99+Existing!AV99)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV99-SuperPeak!AV99))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AW99-(AboveHWM!AW99+Tier1!AW99+Existing!AW99)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW99-SuperPeak!AW99))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AX99-(AboveHWM!AX99+Tier1!AX99+Existing!AX99)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX99-SuperPeak!AX99))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AY99-(AboveHWM!AY99+Tier1!AY99+Existing!AY99)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY99-SuperPeak!AY99))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!D108-(AboveHWM!D108+Tier1!D108+Existing!D108)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D108-SuperPeak!D108))","v":2362.9791666666647},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!E108-(AboveHWM!E108+Tier1!E108+Existing!E108)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E108-SuperPeak!E108))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!F108-(AboveHWM!F108+Tier1!F108+Existing!F108)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F108-SuperPeak!F108))","v":2653.4325000000017},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!G108-(AboveHWM!G108+Tier1!G108+Existing!G108)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G108-SuperPeak!G108))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!H108-(AboveHWM!H108+Tier1!H108+Existing!H108)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H108-SuperPeak!H108))","v":2156.2124999999965},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!I108-(AboveHWM!I108+Tier1!I108+Existing!I108)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I108-SuperPeak!I108))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!J108-(AboveHWM!J108+Tier1!J108+Existing!J108)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J108-SuperPeak!J108))","v":4825.0024038461597},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!K108-(AboveHWM!K108+Tier1!K108+Existing!K108)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K108-SuperPeak!K108))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!L108-(AboveHWM!L108+Tier1!L108+Existing!L108)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L108-SuperPeak!L108))","v":1203.412499999999},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!M108-(AboveHWM!M108+Tier1!M108+Existing!M108)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M108-SuperPeak!M108))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!N108-(AboveHWM!N108+Tier1!N108+Existing!N108)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N108-SuperPeak!N108))","v":5605.9110576923058},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!O108-(AboveHWM!O108+Tier1!O108+Existing!O108)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O108-SuperPeak!O108))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!P108-(AboveHWM!P108+Tier1!P108+Existing!P108)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P108-SuperPeak!P108))","v":2294.2956730769247},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!Q108-(AboveHWM!Q108+Tier1!Q108+Existing!Q108)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q108-SuperPeak!Q108))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!R108-(AboveHWM!R108+Tier1!R108+Existing!R108)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R108-SuperPeak!R108))","v":7.3999999999987409},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!S108-(AboveHWM!S108+Tier1!S108+Existing!S108)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S108-SuperPeak!S108))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!T108-(AboveHWM!T108+Tier1!T108+Existing!T108)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T108-SuperPeak!T108))","v":2286.7427884615395},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!U108-(AboveHWM!U108+Tier1!U108+Existing!U108)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U108-SuperPeak!U108))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!V108-(AboveHWM!V108+Tier1!V108+Existing!V108)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V108-SuperPeak!V108))","v":1896.3629807692305},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!W108-(AboveHWM!W108+Tier1!W108+Existing!W108)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W108-SuperPeak!W108))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!X108-(AboveHWM!X108+Tier1!X108+Existing!X108)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X108-SuperPeak!X108))","v":2950.548076923079},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!Y108-(AboveHWM!Y108+Tier1!Y108+Existing!Y108)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y108-SuperPeak!Y108))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!Z108-(AboveHWM!Z108+Tier1!Z108+Existing!Z108)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z108-SuperPeak!Z108))","v":1590.2474999999993},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AA108-(AboveHWM!AA108+Tier1!AA108+Existing!AA108)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA108-SuperPeak!AA108))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AB108-(AboveHWM!AB108+Tier1!AB108+Existing!AB108)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB108-SuperPeak!AB108))","v":2408.9791666666674},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AC108-(AboveHWM!AC108+Tier1!AC108+Existing!AC108)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC108-SuperPeak!AC108))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AD108-(AboveHWM!AD108+Tier1!AD108+Existing!AD108)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD108-SuperPeak!AD108))","v":2681.3984375000014},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AE108-(AboveHWM!AE108+Tier1!AE108+Existing!AE108)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE108-SuperPeak!AE108))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AF108-(AboveHWM!AF108+Tier1!AF108+Existing!AF108)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF108-SuperPeak!AF108))","v":2232.9230769230767},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AG108-(AboveHWM!AG108+Tier1!AG108+Existing!AG108)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG108-SuperPeak!AG108))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AH108-(AboveHWM!AH108+Tier1!AH108+Existing!AH108)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH108-SuperPeak!AH108))","v":4870.5775000000031},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AI108-(AboveHWM!AI108+Tier1!AI108+Existing!AI108)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI108-SuperPeak!AI108))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AJ108-(AboveHWM!AJ108+Tier1!AJ108+Existing!AJ108)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ108-SuperPeak!AJ108))","v":1256.7031250000014},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AK108-(AboveHWM!AK108+Tier1!AK108+Existing!AK108)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK108-SuperPeak!AK108))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AL108-(AboveHWM!AL108+Tier1!AL108+Existing!AL108)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL108-SuperPeak!AL108))","v":5679.4907407407418},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AM108-(AboveHWM!AM108+Tier1!AM108+Existing!AM108)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM108-SuperPeak!AM108))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AN108-(AboveHWM!AN108+Tier1!AN108+Existing!AN108)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN108-SuperPeak!AN108))","v":2342.2956730769233},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AO108-(AboveHWM!AO108+Tier1!AO108+Existing!AO108)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO108-SuperPeak!AO108))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AP108-(AboveHWM!AP108+Tier1!AP108+Existing!AP108)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP108-SuperPeak!AP108))","v":46.400000000000219},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AQ108-(AboveHWM!AQ108+Tier1!AQ108+Existing!AQ108)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ108-SuperPeak!AQ108))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AR108-(AboveHWM!AR108+Tier1!AR108+Existing!AR108)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR108-SuperPeak!AR108))","v":2321.7427884615395},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AS108-(AboveHWM!AS108+Tier1!AS108+Existing!AS108)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS108-SuperPeak!AS108))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AT108-(AboveHWM!AT108+Tier1!AT108+Existing!AT108)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT108-SuperPeak!AT108))","v":1933.3629807692296},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AU108-(AboveHWM!AU108+Tier1!AU108+Existing!AU108)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU108-SuperPeak!AU108))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AV108-(AboveHWM!AV108+Tier1!AV108+Existing!AV108)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV108-SuperPeak!AV108))","v":2987.548076923078},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AW108-(AboveHWM!AW108+Tier1!AW108+Existing!AW108)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW108-SuperPeak!AW108))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AX108-(AboveHWM!AX108+Tier1!AX108+Existing!AX108)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX108-SuperPeak!AX108))","v":1626.2474999999972},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AY108-(AboveHWM!AY108+Tier1!AY108+Existing!AY108)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY108-SuperPeak!AY108))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!D117-(AboveHWM!D117+Tier1!D117+Existing!D117)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D117-SuperPeak!D117))","v":662.66666666666742},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!E117-(AboveHWM!E117+Tier1!E117+Existing!E117)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E117-SuperPeak!E117))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!F117-(AboveHWM!F117+Tier1!F117+Existing!F117)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F117-SuperPeak!F117))","v":512.39750000000049},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!G117-(AboveHWM!G117+Tier1!G117+Existing!G117)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G117-SuperPeak!G117))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!H117-(AboveHWM!H117+Tier1!H117+Existing!H117)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H117-SuperPeak!H117))","v":1439.2625000000005},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!I117-(AboveHWM!I117+Tier1!I117+Existing!I117)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I117-SuperPeak!I117))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!J117-(AboveHWM!J117+Tier1!J117+Existing!J117)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J117-SuperPeak!J117))","v":1471.9783653846148},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!K117-(AboveHWM!K117+Tier1!K117+Existing!K117)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K117-SuperPeak!K117))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!L117-(AboveHWM!L117+Tier1!L117+Existing!L117)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L117-SuperPeak!L117))","v":1097.3025000000014},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!M117-(AboveHWM!M117+Tier1!M117+Existing!M117)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M117-SuperPeak!M117))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!N117-(AboveHWM!N117+Tier1!N117+Existing!N117)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N117-SuperPeak!N117))","v":962.3894230769223},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!O117-(AboveHWM!O117+Tier1!O117+Existing!O117)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O117-SuperPeak!O117))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!P117-(AboveHWM!P117+Tier1!P117+Existing!P117)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P117-SuperPeak!P117))","v":289.4423076923083},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!Q117-(AboveHWM!Q117+Tier1!Q117+Existing!Q117)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q117-SuperPeak!Q117))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!R117-(AboveHWM!R117+Tier1!R117+Existing!R117)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R117-SuperPeak!R117))","v":361.0349999999998},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!S117-(AboveHWM!S117+Tier1!S117+Existing!S117)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S117-SuperPeak!S117))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!T117-(AboveHWM!T117+Tier1!T117+Existing!T117)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T117-SuperPeak!T117))","v":1145.0384615384621},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!U117-(AboveHWM!U117+Tier1!U117+Existing!U117)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U117-SuperPeak!U117))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!V117-(AboveHWM!V117+Tier1!V117+Existing!V117)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V117-SuperPeak!V117))","v":907.18028846153857},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!W117-(AboveHWM!W117+Tier1!W117+Existing!W117)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W117-SuperPeak!W117))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!X117-(AboveHWM!X117+Tier1!X117+Existing!X117)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X117-SuperPeak!X117))","v":914.34375},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!Y117-(AboveHWM!Y117+Tier1!Y117+Existing!Y117)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y117-SuperPeak!Y117))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!Z117-(AboveHWM!Z117+Tier1!Z117+Existing!Z117)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z117-SuperPeak!Z117))","v":473.9525000000001},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AA117-(AboveHWM!AA117+Tier1!AA117+Existing!AA117)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA117-SuperPeak!AA117))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AB117-(AboveHWM!AB117+Tier1!AB117+Existing!AB117)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB117-SuperPeak!AB117))","v":674.34953703703741},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AC117-(AboveHWM!AC117+Tier1!AC117+Existing!AC117)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC117-SuperPeak!AC117))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AD117-(AboveHWM!AD117+Tier1!AD117+Existing!AD117)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD117-SuperPeak!AD117))","v":269.10156249999949},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AE117-(AboveHWM!AE117+Tier1!AE117+Existing!AE117)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE117-SuperPeak!AE117))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AF117-(AboveHWM!AF117+Tier1!AF117+Existing!AF117)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF117-SuperPeak!AF117))","v":1720.0889423076908},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AG117-(AboveHWM!AG117+Tier1!AG117+Existing!AG117)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG117-SuperPeak!AG117))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AH117-(AboveHWM!AH117+Tier1!AH117+Existing!AH117)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH117-SuperPeak!AH117))","v":1217.4725000000001},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AI117-(AboveHWM!AI117+Tier1!AI117+Existing!AI117)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI117-SuperPeak!AI117))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AJ117-(AboveHWM!AJ117+Tier1!AJ117+Existing!AJ117)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ117-SuperPeak!AJ117))","v":1041.8020833333337},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AK117-(AboveHWM!AK117+Tier1!AK117+Existing!AK117)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK117-SuperPeak!AK117))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AL117-(AboveHWM!AL117+Tier1!AL117+Existing!AL117)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL117-SuperPeak!AL117))","v":1181.0694444444434},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AM117-(AboveHWM!AM117+Tier1!AM117+Existing!AM117)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM117-SuperPeak!AM117))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AN117-(AboveHWM!AN117+Tier1!AN117+Existing!AN117)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN117-SuperPeak!AN117))","v":298.70913461538515},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AO117-(AboveHWM!AO117+Tier1!AO117+Existing!AO117)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO117-SuperPeak!AO117))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AP117-(AboveHWM!AP117+Tier1!AP117+Existing!AP117)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP117-SuperPeak!AP117))","v":372.45000000000016},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AQ117-(AboveHWM!AQ117+Tier1!AQ117+Existing!AQ117)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ117-SuperPeak!AQ117))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AR117-(AboveHWM!AR117+Tier1!AR117+Existing!AR117)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR117-SuperPeak!AR117))","v":1159.2499999999998},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AS117-(AboveHWM!AS117+Tier1!AS117+Existing!AS117)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS117-SuperPeak!AS117))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AT117-(AboveHWM!AT117+Tier1!AT117+Existing!AT117)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT117-SuperPeak!AT117))","v":922.30769230769204},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AU117-(AboveHWM!AU117+Tier1!AU117+Existing!AU117)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU117-SuperPeak!AU117))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AV117-(AboveHWM!AV117+Tier1!AV117+Existing!AV117)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV117-SuperPeak!AV117))","v":927.49038461538498},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AW117-(AboveHWM!AW117+Tier1!AW117+Existing!AW117)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW117-SuperPeak!AW117))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AX117-(AboveHWM!AX117+Tier1!AX117+Existing!AX117)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX117-SuperPeak!AX117))","v":483.74749999999966},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AY117-(AboveHWM!AY117+Tier1!AY117+Existing!AY117)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY117-SuperPeak!AY117))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!D126-(AboveHWM!D126+Tier1!D126+Existing!D126)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D126-SuperPeak!D126))","v":326.95833333333411},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!E126-(AboveHWM!E126+Tier1!E126+Existing!E126)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E126-SuperPeak!E126))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!F126-(AboveHWM!F126+Tier1!F126+Existing!F126)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F126-SuperPeak!F126))","v":822.22750000000076},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!G126-(AboveHWM!G126+Tier1!G126+Existing!G126)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G126-SuperPeak!G126))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!H126-(AboveHWM!H126+Tier1!H126+Existing!H126)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H126-SuperPeak!H126))","v":1430.9274999999993},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!I126-(AboveHWM!I126+Tier1!I126+Existing!I126)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I126-SuperPeak!I126))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!J126-(AboveHWM!J126+Tier1!J126+Existing!J126)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J126-SuperPeak!J126))","v":1427.2596153846155},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!K126-(AboveHWM!K126+Tier1!K126+Existing!K126)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K126-SuperPeak!K126))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!L126-(AboveHWM!L126+Tier1!L126+Existing!L126)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L126-SuperPeak!L126))","v":1065.9924999999996},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!M126-(AboveHWM!M126+Tier1!M126+Existing!M126)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M126-SuperPeak!M126))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!N126-(AboveHWM!N126+Tier1!N126+Existing!N126)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N126-SuperPeak!N126))","v":1676.1105769230765},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!O126-(AboveHWM!O126+Tier1!O126+Existing!O126)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O126-SuperPeak!O126))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!P126-(AboveHWM!P126+Tier1!P126+Existing!P126)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P126-SuperPeak!P126))","v":849.48076923076951},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!Q126-(AboveHWM!Q126+Tier1!Q126+Existing!Q126)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q126-SuperPeak!Q126))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!R126-(AboveHWM!R126+Tier1!R126+Existing!R126)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R126-SuperPeak!R126))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!S126-(AboveHWM!S126+Tier1!S126+Existing!S126)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S126-SuperPeak!S126))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!T126-(AboveHWM!T126+Tier1!T126+Existing!T126)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T126-SuperPeak!T126))","v":75.658653846153896},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!U126-(AboveHWM!U126+Tier1!U126+Existing!U126)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U126-SuperPeak!U126))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!V126-(AboveHWM!V126+Tier1!V126+Existing!V126)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V126-SuperPeak!V126))","v":406.73798076923117},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!W126-(AboveHWM!W126+Tier1!W126+Existing!W126)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W126-SuperPeak!W126))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!X126-(AboveHWM!X126+Tier1!X126+Existing!X126)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X126-SuperPeak!X126))","v":573.31250000000034},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!Y126-(AboveHWM!Y126+Tier1!Y126+Existing!Y126)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y126-SuperPeak!Y126))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!Z126-(AboveHWM!Z126+Tier1!Z126+Existing!Z126)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z126-SuperPeak!Z126))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AA126-(AboveHWM!AA126+Tier1!AA126+Existing!AA126)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA126-SuperPeak!AA126))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AB126-(AboveHWM!AB126+Tier1!AB126+Existing!AB126)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB126-SuperPeak!AB126))","v":326.95833333333411},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AC126-(AboveHWM!AC126+Tier1!AC126+Existing!AC126)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC126-SuperPeak!AC126))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AD126-(AboveHWM!AD126+Tier1!AD126+Existing!AD126)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD126-SuperPeak!AD126))","v":842.58072916666777},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AE126-(AboveHWM!AE126+Tier1!AE126+Existing!AE126)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE126-SuperPeak!AE126))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AF126-(AboveHWM!AF126+Tier1!AF126+Existing!AF126)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF126-SuperPeak!AF126))","v":1410.4807692307686},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AG126-(AboveHWM!AG126+Tier1!AG126+Existing!AG126)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG126-SuperPeak!AG126))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AH126-(AboveHWM!AH126+Tier1!AH126+Existing!AH126)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH126-SuperPeak!AH126))","v":1450.0475000000001},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AI126-(AboveHWM!AI126+Tier1!AI126+Existing!AI126)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI126-SuperPeak!AI126))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AJ126-(AboveHWM!AJ126+Tier1!AJ126+Existing!AJ126)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ126-SuperPeak!AJ126))","v":1066.7187500000002},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AK126-(AboveHWM!AK126+Tier1!AK126+Existing!AK126)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK126-SuperPeak!AK126))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AL126-(AboveHWM!AL126+Tier1!AL126+Existing!AL126)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL126-SuperPeak!AL126))","v":1658.6273148148139},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AM126-(AboveHWM!AM126+Tier1!AM126+Existing!AM126)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM126-SuperPeak!AM126))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AN126-(AboveHWM!AN126+Tier1!AN126+Existing!AN126)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN126-SuperPeak!AN126))","v":849.48076923076951},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AO126-(AboveHWM!AO126+Tier1!AO126+Existing!AO126)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO126-SuperPeak!AO126))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AP126-(AboveHWM!AP126+Tier1!AP126+Existing!AP126)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP126-SuperPeak!AP126))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AQ126-(AboveHWM!AQ126+Tier1!AQ126+Existing!AQ126)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ126-SuperPeak!AQ126))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AR126-(AboveHWM!AR126+Tier1!AR126+Existing!AR126)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR126-SuperPeak!AR126))","v":75.658653846153896},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AS126-(AboveHWM!AS126+Tier1!AS126+Existing!AS126)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS126-SuperPeak!AS126))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AT126-(AboveHWM!AT126+Tier1!AT126+Existing!AT126)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT126-SuperPeak!AT126))","v":406.73798076923117},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AU126-(AboveHWM!AU126+Tier1!AU126+Existing!AU126)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU126-SuperPeak!AU126))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AV126-(AboveHWM!AV126+Tier1!AV126+Existing!AV126)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV126-SuperPeak!AV126))","v":573.31250000000034},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AW126-(AboveHWM!AW126+Tier1!AW126+Existing!AW126)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW126-SuperPeak!AW126))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AX126-(AboveHWM!AX126+Tier1!AX126+Existing!AX126)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX126-SuperPeak!AX126))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AY126-(AboveHWM!AY126+Tier1!AY126+Existing!AY126)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY126-SuperPeak!AY126))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!D135-(AboveHWM!D135+Tier1!D135+Existing!D135)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D135-SuperPeak!D135))","v":1862.6018518518529},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!E135-(AboveHWM!E135+Tier1!E135+Existing!E135)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E135-SuperPeak!E135))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!F135-(AboveHWM!F135+Tier1!F135+Existing!F135)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F135-SuperPeak!F135))","v":1742.1700000000014},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!G135-(AboveHWM!G135+Tier1!G135+Existing!G135)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G135-SuperPeak!G135))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!H135-(AboveHWM!H135+Tier1!H135+Existing!H135)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H135-SuperPeak!H135))","v":1334.0649999999989},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!I135-(AboveHWM!I135+Tier1!I135+Existing!I135)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I135-SuperPeak!I135))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!J135-(AboveHWM!J135+Tier1!J135+Existing!J135)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J135-SuperPeak!J135))","v":2163.5168269230753},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!K135-(AboveHWM!K135+Tier1!K135+Existing!K135)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K135-SuperPeak!K135))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!L135-(AboveHWM!L135+Tier1!L135+Existing!L135)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L135-SuperPeak!L135))","v":1843.4950000000008},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!M135-(AboveHWM!M135+Tier1!M135+Existing!M135)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M135-SuperPeak!M135))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!N135-(AboveHWM!N135+Tier1!N135+Existing!N135)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N135-SuperPeak!N135))","v":1536.860576923079},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!O135-(AboveHWM!O135+Tier1!O135+Existing!O135)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O135-SuperPeak!O135))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!P135-(AboveHWM!P135+Tier1!P135+Existing!P135)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P135-SuperPeak!P135))","v":1843.639423076927},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!Q135-(AboveHWM!Q135+Tier1!Q135+Existing!Q135)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q135-SuperPeak!Q135))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!R135-(AboveHWM!R135+Tier1!R135+Existing!R135)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R135-SuperPeak!R135))","v":646.23749999999984},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!S135-(AboveHWM!S135+Tier1!S135+Existing!S135)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S135-SuperPeak!S135))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!T135-(AboveHWM!T135+Tier1!T135+Existing!T135)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T135-SuperPeak!T135))","v":1824.5889423076924},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!U135-(AboveHWM!U135+Tier1!U135+Existing!U135)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U135-SuperPeak!U135))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!V135-(AboveHWM!V135+Tier1!V135+Existing!V135)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V135-SuperPeak!V135))","v":2187.6418269230767},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!W135-(AboveHWM!W135+Tier1!W135+Existing!W135)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W135-SuperPeak!W135))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!X135-(AboveHWM!X135+Tier1!X135+Existing!X135)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X135-SuperPeak!X135))","v":2146.0480769230785},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!Y135-(AboveHWM!Y135+Tier1!Y135+Existing!Y135)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y135-SuperPeak!Y135))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!Z135-(AboveHWM!Z135+Tier1!Z135+Existing!Z135)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z135-SuperPeak!Z135))","v":2287.2299999999991},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AA135-(AboveHWM!AA135+Tier1!AA135+Existing!AA135)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA135-SuperPeak!AA135))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AB135-(AboveHWM!AB135+Tier1!AB135+Existing!AB135)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB135-SuperPeak!AB135))","v":1955.7106481481449},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AC135-(AboveHWM!AC135+Tier1!AC135+Existing!AC135)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC135-SuperPeak!AC135))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AD135-(AboveHWM!AD135+Tier1!AD135+Existing!AD135)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD135-SuperPeak!AD135))","v":776.47916666666811},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AE135-(AboveHWM!AE135+Tier1!AE135+Existing!AE135)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE135-SuperPeak!AE135))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AF135-(AboveHWM!AF135+Tier1!AF135+Existing!AF135)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF135-SuperPeak!AF135))","v":2085.389423076922},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AG135-(AboveHWM!AG135+Tier1!AG135+Existing!AG135)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG135-SuperPeak!AG135))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AH135-(AboveHWM!AH135+Tier1!AH135+Existing!AH135)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH135-SuperPeak!AH135))","v":1421.4449999999986},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AI135-(AboveHWM!AI135+Tier1!AI135+Existing!AI135)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI135-SuperPeak!AI135))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AJ135-(AboveHWM!AJ135+Tier1!AJ135+Existing!AJ135)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ135-SuperPeak!AJ135))","v":1672.7395833333319},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AK135-(AboveHWM!AK135+Tier1!AK135+Existing!AK135)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK135-SuperPeak!AK135))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AL135-(AboveHWM!AL135+Tier1!AL135+Existing!AL135)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL135-SuperPeak!AL135))","v":2187.4421296296305},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AM135-(AboveHWM!AM135+Tier1!AM135+Existing!AM135)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM135-SuperPeak!AM135))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AN135-(AboveHWM!AN135+Tier1!AN135+Existing!AN135)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN135-SuperPeak!AN135))","v":1948.0552884615365},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AO135-(AboveHWM!AO135+Tier1!AO135+Existing!AO135)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO135-SuperPeak!AO135))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AP135-(AboveHWM!AP135+Tier1!AP135+Existing!AP135)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP135-SuperPeak!AP135))","v":502.57249999999766},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AQ135-(AboveHWM!AQ135+Tier1!AQ135+Existing!AQ135)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ135-SuperPeak!AQ135))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AR135-(AboveHWM!AR135+Tier1!AR135+Existing!AR135)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR135-SuperPeak!AR135))","v":1806.9855769230728},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AS135-(AboveHWM!AS135+Tier1!AS135+Existing!AS135)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS135-SuperPeak!AS135))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AT135-(AboveHWM!AT135+Tier1!AT135+Existing!AT135)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT135-SuperPeak!AT135))","v":2198.4855769230762},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AU135-(AboveHWM!AU135+Tier1!AU135+Existing!AU135)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU135-SuperPeak!AU135))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AV135-(AboveHWM!AV135+Tier1!AV135+Existing!AV135)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV135-SuperPeak!AV135))","v":2138.0793269230785},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AW135-(AboveHWM!AW135+Tier1!AW135+Existing!AW135)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW135-SuperPeak!AW135))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AX135-(AboveHWM!AX135+Tier1!AX135+Existing!AX135)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX135-SuperPeak!AX135))","v":2284.7524999999946},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AY135-(AboveHWM!AY135+Tier1!AY135+Existing!AY135)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY135-SuperPeak!AY135))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!D136-(AboveHWM!D136+Tier1!D136+Existing!D136)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D136-SuperPeak!D136))","v":80.983796296295594},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!E136-(AboveHWM!E136+Tier1!E136+Existing!E136)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E136-SuperPeak!E136))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!F136-(AboveHWM!F136+Tier1!F136+Existing!F136)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F136-SuperPeak!F136))","v":396.4425000000009},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!G136-(AboveHWM!G136+Tier1!G136+Existing!G136)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G136-SuperPeak!G136))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!H136-(AboveHWM!H136+Tier1!H136+Existing!H136)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H136-SuperPeak!H136))","v":376.38499999999999},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!I136-(AboveHWM!I136+Tier1!I136+Existing!I136)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I136-SuperPeak!I136))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!J136-(AboveHWM!J136+Tier1!J136+Existing!J136)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J136-SuperPeak!J136))","v":1340.9855769230762},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!K136-(AboveHWM!K136+Tier1!K136+Existing!K136)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K136-SuperPeak!K136))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!L136-(AboveHWM!L136+Tier1!L136+Existing!L136)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L136-SuperPeak!L136))","v":862.34999999999923},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!M136-(AboveHWM!M136+Tier1!M136+Existing!M136)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M136-SuperPeak!M136))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!N136-(AboveHWM!N136+Tier1!N136+Existing!N136)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N136-SuperPeak!N136))","v":783.24278846153868},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!O136-(AboveHWM!O136+Tier1!O136+Existing!O136)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O136-SuperPeak!O136))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!P136-(AboveHWM!P136+Tier1!P136+Existing!P136)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P136-SuperPeak!P136))","v":165.41346153846192},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!Q136-(AboveHWM!Q136+Tier1!Q136+Existing!Q136)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q136-SuperPeak!Q136))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!R136-(AboveHWM!R136+Tier1!R136+Existing!R136)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R136-SuperPeak!R136))","v":822.4425},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!S136-(AboveHWM!S136+Tier1!S136+Existing!S136)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S136-SuperPeak!S136))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!T136-(AboveHWM!T136+Tier1!T136+Existing!T136)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T136-SuperPeak!T136))","v":646.36778846153891},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!U136-(AboveHWM!U136+Tier1!U136+Existing!U136)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U136-SuperPeak!U136))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!V136-(AboveHWM!V136+Tier1!V136+Existing!V136)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V136-SuperPeak!V136))","v":1507.38701923077},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!W136-(AboveHWM!W136+Tier1!W136+Existing!W136)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W136-SuperPeak!W136))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!X136-(AboveHWM!X136+Tier1!X136+Existing!X136)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X136-SuperPeak!X136))","v":273.87740384615444},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!Y136-(AboveHWM!Y136+Tier1!Y136+Existing!Y136)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y136-SuperPeak!Y136))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!Z136-(AboveHWM!Z136+Tier1!Z136+Existing!Z136)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z136-SuperPeak!Z136))","v":514.89499999999919},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AA136-(AboveHWM!AA136+Tier1!AA136+Existing!AA136)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA136-SuperPeak!AA136))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AB136-(AboveHWM!AB136+Tier1!AB136+Existing!AB136)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB136-SuperPeak!AB136))","v":85.333333333333925},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AC136-(AboveHWM!AC136+Tier1!AC136+Existing!AC136)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC136-SuperPeak!AC136))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AD136-(AboveHWM!AD136+Tier1!AD136+Existing!AD136)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD136-SuperPeak!AD136))","v":385.40104166666646},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AE136-(AboveHWM!AE136+Tier1!AE136+Existing!AE136)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE136-SuperPeak!AE136))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AF136-(AboveHWM!AF136+Tier1!AF136+Existing!AF136)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF136-SuperPeak!AF136))","v":407.81490384615273},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AG136-(AboveHWM!AG136+Tier1!AG136+Existing!AG136)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG136-SuperPeak!AG136))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AH136-(AboveHWM!AH136+Tier1!AH136+Existing!AH136)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH136-SuperPeak!AH136))","v":1338.8299999999997},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AI136-(AboveHWM!AI136+Tier1!AI136+Existing!AI136)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI136-SuperPeak!AI136))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AJ136-(AboveHWM!AJ136+Tier1!AJ136+Existing!AJ136)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ136-SuperPeak!AJ136))","v":851.77604166666663},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AK136-(AboveHWM!AK136+Tier1!AK136+Existing!AK136)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK136-SuperPeak!AK136))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AL136-(AboveHWM!AL136+Tier1!AL136+Existing!AL136)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL136-SuperPeak!AL136))","v":806.84259259259284},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AM136-(AboveHWM!AM136+Tier1!AM136+Existing!AM136)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM136-SuperPeak!AM136))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AN136-(AboveHWM!AN136+Tier1!AN136+Existing!AN136)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN136-SuperPeak!AN136))","v":169.27403846153877},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AO136-(AboveHWM!AO136+Tier1!AO136+Existing!AO136)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO136-SuperPeak!AO136))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AP136-(AboveHWM!AP136+Tier1!AP136+Existing!AP136)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP136-SuperPeak!AP136))","v":827.48000000000116},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AQ136-(AboveHWM!AQ136+Tier1!AQ136+Existing!AQ136)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ136-SuperPeak!AQ136))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AR136-(AboveHWM!AR136+Tier1!AR136+Existing!AR136)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR136-SuperPeak!AR136))","v":654.77163461538487},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AS136-(AboveHWM!AS136+Tier1!AS136+Existing!AS136)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS136-SuperPeak!AS136))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AT136-(AboveHWM!AT136+Tier1!AT136+Existing!AT136)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT136-SuperPeak!AT136))","v":1521.1995192307693},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AU136-(AboveHWM!AU136+Tier1!AU136+Existing!AU136)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU136-SuperPeak!AU136))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AV136-(AboveHWM!AV136+Tier1!AV136+Existing!AV136)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV136-SuperPeak!AV136))","v":286.64423076923026},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AW136-(AboveHWM!AW136+Tier1!AW136+Existing!AW136)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW136-SuperPeak!AW136))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AX136-(AboveHWM!AX136+Tier1!AX136+Existing!AX136)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX136-SuperPeak!AX136))","v":522.08750000000134},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AY136-(AboveHWM!AY136+Tier1!AY136+Existing!AY136)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY136-SuperPeak!AY136))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!D137-(AboveHWM!D137+Tier1!D137+Existing!D137)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D137-SuperPeak!D137))","v":385.18287037038237},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!E137-(AboveHWM!E137+Tier1!E137+Existing!E137)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E137-SuperPeak!E137))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!F137-(AboveHWM!F137+Tier1!F137+Existing!F137)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F137-SuperPeak!F137))","v":6582.4800000000041},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!G137-(AboveHWM!G137+Tier1!G137+Existing!G137)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G137-SuperPeak!G137))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!H137-(AboveHWM!H137+Tier1!H137+Existing!H137)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H137-SuperPeak!H137))","v":9946.3249999999916},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!I137-(AboveHWM!I137+Tier1!I137+Existing!I137)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I137-SuperPeak!I137))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!J137-(AboveHWM!J137+Tier1!J137+Existing!J137)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J137-SuperPeak!J137))","v":16962.706730769241},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!K137-(AboveHWM!K137+Tier1!K137+Existing!K137)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K137-SuperPeak!K137))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!L137-(AboveHWM!L137+Tier1!L137+Existing!L137)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L137-SuperPeak!L137))","v":8188.7499999999955},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!M137-(AboveHWM!M137+Tier1!M137+Existing!M137)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M137-SuperPeak!M137))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!N137-(AboveHWM!N137+Tier1!N137+Existing!N137)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N137-SuperPeak!N137))","v":6638.5721153846052},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!O137-(AboveHWM!O137+Tier1!O137+Existing!O137)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O137-SuperPeak!O137))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!P137-(AboveHWM!P137+Tier1!P137+Existing!P137)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P137-SuperPeak!P137))","v":4649.1802884615372},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!Q137-(AboveHWM!Q137+Tier1!Q137+Existing!Q137)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q137-SuperPeak!Q137))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!R137-(AboveHWM!R137+Tier1!R137+Existing!R137)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R137-SuperPeak!R137))","v":439.11750000000183},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!S137-(AboveHWM!S137+Tier1!S137+Existing!S137)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S137-SuperPeak!S137))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!T137-(AboveHWM!T137+Tier1!T137+Existing!T137)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T137-SuperPeak!T137))","v":990.14903846153948},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!U137-(AboveHWM!U137+Tier1!U137+Existing!U137)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U137-SuperPeak!U137))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!V137-(AboveHWM!V137+Tier1!V137+Existing!V137)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V137-SuperPeak!V137))","v":6681.088942307696},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!W137-(AboveHWM!W137+Tier1!W137+Existing!W137)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W137-SuperPeak!W137))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!X137-(AboveHWM!X137+Tier1!X137+Existing!X137)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X137-SuperPeak!X137))","v":2348.822115384613},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!Y137-(AboveHWM!Y137+Tier1!Y137+Existing!Y137)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y137-SuperPeak!Y137))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!Z137-(AboveHWM!Z137+Tier1!Z137+Existing!Z137)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z137-SuperPeak!Z137))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AA137-(AboveHWM!AA137+Tier1!AA137+Existing!AA137)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA137-SuperPeak!AA137))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AB137-(AboveHWM!AB137+Tier1!AB137+Existing!AB137)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB137-SuperPeak!AB137))","v":534.09490740739682},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AC137-(AboveHWM!AC137+Tier1!AC137+Existing!AC137)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC137-SuperPeak!AC137))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AD137-(AboveHWM!AD137+Tier1!AD137+Existing!AD137)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD137-SuperPeak!AD137))","v":6482.1432291666597},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AE137-(AboveHWM!AE137+Tier1!AE137+Existing!AE137)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE137-SuperPeak!AE137))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AF137-(AboveHWM!AF137+Tier1!AF137+Existing!AF137)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF137-SuperPeak!AF137))","v":10431.540865384608},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AG137-(AboveHWM!AG137+Tier1!AG137+Existing!AG137)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG137-SuperPeak!AG137))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AH137-(AboveHWM!AH137+Tier1!AH137+Existing!AH137)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH137-SuperPeak!AH137))","v":16859.979999999992},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AI137-(AboveHWM!AI137+Tier1!AI137+Existing!AI137)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI137-SuperPeak!AI137))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AJ137-(AboveHWM!AJ137+Tier1!AJ137+Existing!AJ137)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ137-SuperPeak!AJ137))","v":7745.5598958333276},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AK137-(AboveHWM!AK137+Tier1!AK137+Existing!AK137)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK137-SuperPeak!AK137))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AL137-(AboveHWM!AL137+Tier1!AL137+Existing!AL137)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL137-SuperPeak!AL137))","v":7011.4884259259252},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AM137-(AboveHWM!AM137+Tier1!AM137+Existing!AM137)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM137-SuperPeak!AM137))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AN137-(AboveHWM!AN137+Tier1!AN137+Existing!AN137)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN137-SuperPeak!AN137))","v":4819.0288461538412},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AO137-(AboveHWM!AO137+Tier1!AO137+Existing!AO137)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO137-SuperPeak!AO137))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AP137-(AboveHWM!AP137+Tier1!AP137+Existing!AP137)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP137-SuperPeak!AP137))","v":628.12749999999801},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AQ137-(AboveHWM!AQ137+Tier1!AQ137+Existing!AQ137)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ137-SuperPeak!AQ137))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AR137-(AboveHWM!AR137+Tier1!AR137+Existing!AR137)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR137-SuperPeak!AR137))","v":1161.1201923076928},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AS137-(AboveHWM!AS137+Tier1!AS137+Existing!AS137)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS137-SuperPeak!AS137))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AT137-(AboveHWM!AT137+Tier1!AT137+Existing!AT137)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT137-SuperPeak!AT137))","v":6850.7836538461506},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AU137-(AboveHWM!AU137+Tier1!AU137+Existing!AU137)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU137-SuperPeak!AU137))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AV137-(AboveHWM!AV137+Tier1!AV137+Existing!AV137)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV137-SuperPeak!AV137))","v":2517.7836538461511},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AW137-(AboveHWM!AW137+Tier1!AW137+Existing!AW137)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW137-SuperPeak!AW137))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AX137-(AboveHWM!AX137+Tier1!AX137+Existing!AX137)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX137-SuperPeak!AX137))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AY137-(AboveHWM!AY137+Tier1!AY137+Existing!AY137)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY137-SuperPeak!AY137))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!D138-(AboveHWM!D138+Tier1!D138+Existing!D138)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D138-SuperPeak!D138))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!E138-(AboveHWM!E138+Tier1!E138+Existing!E138)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E138-SuperPeak!E138))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!F138-(AboveHWM!F138+Tier1!F138+Existing!F138)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F138-SuperPeak!F138))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!G138-(AboveHWM!G138+Tier1!G138+Existing!G138)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G138-SuperPeak!G138))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!H138-(AboveHWM!H138+Tier1!H138+Existing!H138)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H138-SuperPeak!H138))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!I138-(AboveHWM!I138+Tier1!I138+Existing!I138)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I138-SuperPeak!I138))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!J138-(AboveHWM!J138+Tier1!J138+Existing!J138)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J138-SuperPeak!J138))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!K138-(AboveHWM!K138+Tier1!K138+Existing!K138)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K138-SuperPeak!K138))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!L138-(AboveHWM!L138+Tier1!L138+Existing!L138)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L138-SuperPeak!L138))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!M138-(AboveHWM!M138+Tier1!M138+Existing!M138)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M138-SuperPeak!M138))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!N138-(AboveHWM!N138+Tier1!N138+Existing!N138)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N138-SuperPeak!N138))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!O138-(AboveHWM!O138+Tier1!O138+Existing!O138)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O138-SuperPeak!O138))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!P138-(AboveHWM!P138+Tier1!P138+Existing!P138)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P138-SuperPeak!P138))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!Q138-(AboveHWM!Q138+Tier1!Q138+Existing!Q138)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q138-SuperPeak!Q138))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!R138-(AboveHWM!R138+Tier1!R138+Existing!R138)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R138-SuperPeak!R138))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!S138-(AboveHWM!S138+Tier1!S138+Existing!S138)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S138-SuperPeak!S138))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!T138-(AboveHWM!T138+Tier1!T138+Existing!T138)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T138-SuperPeak!T138))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!U138-(AboveHWM!U138+Tier1!U138+Existing!U138)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U138-SuperPeak!U138))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!V138-(AboveHWM!V138+Tier1!V138+Existing!V138)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V138-SuperPeak!V138))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!W138-(AboveHWM!W138+Tier1!W138+Existing!W138)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W138-SuperPeak!W138))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!X138-(AboveHWM!X138+Tier1!X138+Existing!X138)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X138-SuperPeak!X138))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!Y138-(AboveHWM!Y138+Tier1!Y138+Existing!Y138)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y138-SuperPeak!Y138))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!Z138-(AboveHWM!Z138+Tier1!Z138+Existing!Z138)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z138-SuperPeak!Z138))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AA138-(AboveHWM!AA138+Tier1!AA138+Existing!AA138)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA138-SuperPeak!AA138))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AB138-(AboveHWM!AB138+Tier1!AB138+Existing!AB138)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB138-SuperPeak!AB138))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AC138-(AboveHWM!AC138+Tier1!AC138+Existing!AC138)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC138-SuperPeak!AC138))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AD138-(AboveHWM!AD138+Tier1!AD138+Existing!AD138)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD138-SuperPeak!AD138))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AE138-(AboveHWM!AE138+Tier1!AE138+Existing!AE138)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE138-SuperPeak!AE138))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AF138-(AboveHWM!AF138+Tier1!AF138+Existing!AF138)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF138-SuperPeak!AF138))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AG138-(AboveHWM!AG138+Tier1!AG138+Existing!AG138)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG138-SuperPeak!AG138))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AH138-(AboveHWM!AH138+Tier1!AH138+Existing!AH138)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH138-SuperPeak!AH138))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AI138-(AboveHWM!AI138+Tier1!AI138+Existing!AI138)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI138-SuperPeak!AI138))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AJ138-(AboveHWM!AJ138+Tier1!AJ138+Existing!AJ138)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ138-SuperPeak!AJ138))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AK138-(AboveHWM!AK138+Tier1!AK138+Existing!AK138)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK138-SuperPeak!AK138))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AL138-(AboveHWM!AL138+Tier1!AL138+Existing!AL138)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL138-SuperPeak!AL138))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AM138-(AboveHWM!AM138+Tier1!AM138+Existing!AM138)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM138-SuperPeak!AM138))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AN138-(AboveHWM!AN138+Tier1!AN138+Existing!AN138)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN138-SuperPeak!AN138))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AO138-(AboveHWM!AO138+Tier1!AO138+Existing!AO138)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO138-SuperPeak!AO138))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AP138-(AboveHWM!AP138+Tier1!AP138+Existing!AP138)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP138-SuperPeak!AP138))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AQ138-(AboveHWM!AQ138+Tier1!AQ138+Existing!AQ138)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ138-SuperPeak!AQ138))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AR138-(AboveHWM!AR138+Tier1!AR138+Existing!AR138)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR138-SuperPeak!AR138))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AS138-(AboveHWM!AS138+Tier1!AS138+Existing!AS138)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS138-SuperPeak!AS138))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AT138-(AboveHWM!AT138+Tier1!AT138+Existing!AT138)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT138-SuperPeak!AT138))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AU138-(AboveHWM!AU138+Tier1!AU138+Existing!AU138)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU138-SuperPeak!AU138))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AV138-(AboveHWM!AV138+Tier1!AV138+Existing!AV138)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV138-SuperPeak!AV138))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AW138-(AboveHWM!AW138+Tier1!AW138+Existing!AW138)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW138-SuperPeak!AW138))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AX138-(AboveHWM!AX138+Tier1!AX138+Existing!AX138)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX138-SuperPeak!AX138))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AY138-(AboveHWM!AY138+Tier1!AY138+Existing!AY138)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY138-SuperPeak!AY138))","v":0}]

{"sheet":"SliceLF","index":40,"n_rows":133,"n_cols":103,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"LDD Slice as LF Customer Tiered Rate Methodology Billing Determinants"]
["TOC",null,null,"TOCA",null,"Load Shaping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand"]
[null,null,null,{"$f":"Init!C9","v":2020},{"$f":"D3+1","v":2021},{"$f":"DATE(D3-1,10,1)","v":"2019-10-01"},{"$f":"IF(G4=\"LLH\",F3,EOMONTH(F3,0)+1)","v":"2019-10-01"},{"$f":"IF(H4=\"LLH\",G3,EOMONTH(G3,0)+1)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01",null,null,{"$f":"+F3","v":"2019-10-01"},{"$f":"+G3","v":"2019-10-01"},"2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","Preference Customer",null,null,"HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","BESID","Preference Customer","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10170,"Eugene Water & Electric Board",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ON$201,MATCH($B5,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ON$201,MATCH($B5,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ON$201,MATCH($B5,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ON$201,MATCH($B5,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B5,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":3.3895500000000002E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ON$201,MATCH($B5,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ON$201,MATCH($B5,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ON$201,MATCH($B5,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ON$201,MATCH($B5,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B5,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":3.3946999999999998E-2},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$ON$2,0),MATCH(F$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$ON$2,0),MATCH(F$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$ON$2,0),MATCH(F$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$ON$2,0),MATCH(F$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3945.3411410459958},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$ON$2,0),MATCH(G$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$ON$2,0),MATCH(G$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$ON$2,0),MATCH(G$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$ON$2,0),MATCH(G$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4369.6098419359914},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$ON$2,0),MATCH(H$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$ON$2,0),MATCH(H$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$ON$2,0),MATCH(H$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$ON$2,0),MATCH(H$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7075.4340453240002},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$ON$2,0),MATCH(I$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$ON$2,0),MATCH(I$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$ON$2,0),MATCH(I$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$ON$2,0),MATCH(I$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":994.14969279948855},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$ON$2,0),MATCH(J$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$ON$2,0),MATCH(J$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$ON$2,0),MATCH(J$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$ON$2,0),MATCH(J$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5709.4458742239949},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$ON$2,0),MATCH(K$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$ON$2,0),MATCH(K$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$ON$2,0),MATCH(K$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$ON$2,0),MATCH(K$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":14083.034182257994},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$ON$2,0),MATCH(L$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$ON$2,0),MATCH(L$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$ON$2,0),MATCH(L$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$ON$2,0),MATCH(L$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":26678.866332223988},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$ON$2,0),MATCH(M$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$ON$2,0),MATCH(M$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$ON$2,0),MATCH(M$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$ON$2,0),MATCH(M$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":21858.616908258002},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$ON$2,0),MATCH(N$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$ON$2,0),MATCH(N$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$ON$2,0),MATCH(N$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$ON$2,0),MATCH(N$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":30112.159183457989},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$ON$2,0),MATCH(O$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$ON$2,0),MATCH(O$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$ON$2,0),MATCH(O$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$ON$2,0),MATCH(O$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":19580.605572142005},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$ON$2,0),MATCH(P$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$ON$2,0),MATCH(P$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$ON$2,0),MATCH(P$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$ON$2,0),MATCH(P$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7899.1843097719975},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$ON$2,0),MATCH(Q$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$ON$2,0),MATCH(Q$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$ON$2,0),MATCH(Q$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$ON$2,0),MATCH(Q$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12169.757267644498},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$ON$2,0),MATCH(R$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$ON$2,0),MATCH(R$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$ON$2,0),MATCH(R$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$ON$2,0),MATCH(R$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":19680.852309747992},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$ON$2,0),MATCH(S$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$ON$2,0),MATCH(S$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$ON$2,0),MATCH(S$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$ON$2,0),MATCH(S$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11091.117721411996},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$ON$2,0),MATCH(T$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$ON$2,0),MATCH(T$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$ON$2,0),MATCH(T$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$ON$2,0),MATCH(T$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-37847.929298050018},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$ON$2,0),MATCH(U$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$ON$2,0),MATCH(U$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$ON$2,0),MATCH(U$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$ON$2,0),MATCH(U$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12408.227806718001},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$ON$2,0),MATCH(V$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$ON$2,0),MATCH(V$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$ON$2,0),MATCH(V$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$ON$2,0),MATCH(V$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-63501.518234502015},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$ON$2,0),MATCH(W$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$ON$2,0),MATCH(W$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$ON$2,0),MATCH(W$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$ON$2,0),MATCH(W$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-33385.807391588009},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$ON$2,0),MATCH(X$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$ON$2,0),MATCH(X$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$ON$2,0),MATCH(X$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$ON$2,0),MATCH(X$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-21308.953562002018},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$ON$2,0),MATCH(Y$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$ON$2,0),MATCH(Y$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$ON$2,0),MATCH(Y$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$ON$2,0),MATCH(Y$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6085.197732984001},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$ON$2,0),MATCH(Z$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$ON$2,0),MATCH(Z$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$ON$2,0),MATCH(Z$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$ON$2,0),MATCH(Z$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11988.133089252005},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$ON$2,0),MATCH(AA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$ON$2,0),MATCH(AA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$ON$2,0),MATCH(AA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$ON$2,0),MATCH(AA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11213.816892983996},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$ON$2,0),MATCH(AB$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$ON$2,0),MATCH(AB$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$ON$2,0),MATCH(AB$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$ON$2,0),MATCH(AB$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8044.9266048000136},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$ON$2,0),MATCH(AC$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$ON$2,0),MATCH(AC$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$ON$2,0),MATCH(AC$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$ON$2,0),MATCH(AC$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":90.273950460010383},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$ON$2,0),MATCH(AD$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$ON$2,0),MATCH(AD$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$ON$2,0),MATCH(AD$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$ON$2,0),MATCH(AD$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4033.3982735640166},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$ON$2,0),MATCH(AE$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$ON$2,0),MATCH(AE$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$ON$2,0),MATCH(AE$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$ON$2,0),MATCH(AE$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4375.9728738240083},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$ON$2,0),MATCH(AF$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$ON$2,0),MATCH(AF$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$ON$2,0),MATCH(AF$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$ON$2,0),MATCH(AF$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11357.912473015967},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$ON$2,0),MATCH(AG$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$ON$2,0),MATCH(AG$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$ON$2,0),MATCH(AG$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$ON$2,0),MATCH(AG$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5478.8083086830011},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$ON$2,0),MATCH(AH$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$ON$2,0),MATCH(AH$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$ON$2,0),MATCH(AH$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$ON$2,0),MATCH(AH$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10685.813355616003},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$ON$2,0),MATCH(AI$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$ON$2,0),MATCH(AI$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$ON$2,0),MATCH(AI$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$ON$2,0),MATCH(AI$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9422.8387907720025},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$ON$2,0),MATCH(AJ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$ON$2,0),MATCH(AJ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":22189.017927615991},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$ON$2,0),MATCH(AK$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$ON$2,0),MATCH(AK$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$ON$2,0),MATCH(AK$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$ON$2,0),MATCH(AK$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":26672.211474772004},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$ON$2,0),MATCH(AL$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$ON$2,0),MATCH(AL$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$ON$2,0),MATCH(AL$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$ON$2,0),MATCH(AL$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":29155.180173396016},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$ON$2,0),MATCH(AM$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$ON$2,0),MATCH(AM$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$ON$2,0),MATCH(AM$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$ON$2,0),MATCH(AM$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":19632.158929740006},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$ON$2,0),MATCH(AN$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$ON$2,0),MATCH(AN$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$ON$2,0),MATCH(AN$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$ON$2,0),MATCH(AN$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12107.835728248028},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$ON$2,0),MATCH(AO$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$ON$2,0),MATCH(AO$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$ON$2,0),MATCH(AO$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$ON$2,0),MATCH(AO$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8107.3734384130075},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$ON$2,0),MATCH(AP$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$ON$2,0),MATCH(AP$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$ON$2,0),MATCH(AP$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$ON$2,0),MATCH(AP$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":19778.760695431993},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$ON$2,0),MATCH(AQ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$ON$2,0),MATCH(AQ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11119.681244008003},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$ON$2,0),MATCH(AR$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$ON$2,0),MATCH(AR$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$ON$2,0),MATCH(AR$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$ON$2,0),MATCH(AR$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-37851.824783699994},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$ON$2,0),MATCH(AS$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$ON$2,0),MATCH(AS$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$ON$2,0),MATCH(AS$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$ON$2,0),MATCH(AS$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12424.662802412},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$ON$2,0),MATCH(AT$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$ON$2,0),MATCH(AT$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$ON$2,0),MATCH(AT$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$ON$2,0),MATCH(AT$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-63562.31205906799},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$ON$2,0),MATCH(AU$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$ON$2,0),MATCH(AU$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$ON$2,0),MATCH(AU$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$ON$2,0),MATCH(AU$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-33449.220597992011},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$ON$2,0),MATCH(AV$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$ON$2,0),MATCH(AV$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$ON$2,0),MATCH(AV$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$ON$2,0),MATCH(AV$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-21309.458694068002},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$ON$2,0),MATCH(AW$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$ON$2,0),MATCH(AW$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$ON$2,0),MATCH(AW$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$ON$2,0),MATCH(AW$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6051.755233455995},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$ON$2,0),MATCH(AX$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$ON$2,0),MATCH(AX$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$ON$2,0),MATCH(AX$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$ON$2,0),MATCH(AX$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12011.396870567987},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$ON$2,0),MATCH(AY$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$ON$2,0),MATCH(AY$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$ON$2,0),MATCH(AY$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$ON$2,0),MATCH(AY$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11199.829673455999},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$ON$2,0),MATCH(AZ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$ON$2,0),MATCH(AZ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8074.0779631999903},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$ON$2,0),MATCH(BA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$ON$2,0),MATCH(BA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$ON$2,0),MATCH(BA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$ON$2,0),MATCH(BA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":32.425095640006475},10170,"Eugene Water & Electric Board",{"$f":"IF(OR(BD$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F5)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":43.05826620370371},{"$f":"IF(OR(BE$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G5)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H5)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":32.429557499999994},{"$f":"IF(OR(BG$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I5)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J5)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":53.889664999999994},{"$f":"IF(OR(BI$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K5)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L5)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":48.884810096153814},{"$f":"IF(OR(BK$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M5)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N5)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":30.940052499999979},{"$f":"IF(OR(BM$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O5)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P5)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":56.163661057692337},{"$f":"IF(OR(BO$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q5)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R5)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":37.91041826923081},{"$f":"IF(OR(BQ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S5)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T5)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.358457500000014},{"$f":"IF(OR(BS$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U5)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V5)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":20.81233173076922},{"$f":"IF(OR(BU$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W5)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X5)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":24.728365384615394},{"$f":"IF(OR(BW$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y5)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z5)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":45.51757451923082},{"$f":"IF(OR(BY$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA5)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(BZ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(BZ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB5)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":37.916062499999988},{"$f":"IF(OR(CA$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CA$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CA$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC5)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CB$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CB$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD5)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":43.470395833333328},{"$f":"IF(OR(CC$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CC$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CC$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE5)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF5)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":31.994388020833306},{"$f":"IF(OR(CE$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG5)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH5)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":55.108235576923065},{"$f":"IF(OR(CG$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI5)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ5)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":48.640312499999965},{"$f":"IF(OR(CI$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK5)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL5)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":31.388539062499945},{"$f":"IF(OR(CK$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM5)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN5)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":57.182361111111135},{"$f":"IF(OR(CM$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO5)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP5)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":38.288360576923147},{"$f":"IF(OR(CO$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ5)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR5)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.547679999999957},{"$f":"IF(OR(CQ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS5)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT5)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":21.006588942307648},{"$f":"IF(OR(CS$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU5)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV5)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":25.000963942307671},{"$f":"IF(OR(CU$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW5)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX5)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":45.845814903846176},{"$f":"IF(OR(CW$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY5)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ5)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":38.175542499999985},{"$f":"IF(OR(CY$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$ON,MATCH(CY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$ON,MATCH(CY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA5)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ON$201,MATCH($B6,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ON$201,MATCH($B6,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ON$201,MATCH($B6,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ON$201,MATCH($B6,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B6,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":8.9239999999999996E-3},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ON$201,MATCH($B6,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ON$201,MATCH($B6,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ON$201,MATCH($B6,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ON$201,MATCH($B6,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B6,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":8.9125000000000003E-3},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$ON$2,0),MATCH(F$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$ON$2,0),MATCH(F$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$ON$2,0),MATCH(F$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$ON$2,0),MATCH(F$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1384.4775225119993},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$ON$2,0),MATCH(G$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$ON$2,0),MATCH(G$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$ON$2,0),MATCH(G$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$ON$2,0),MATCH(G$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-318.65413459200136},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$ON$2,0),MATCH(H$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$ON$2,0),MATCH(H$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$ON$2,0),MATCH(H$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$ON$2,0),MATCH(H$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4130.9298198719989},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$ON$2,0),MATCH(I$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$ON$2,0),MATCH(I$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$ON$2,0),MATCH(I$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$ON$2,0),MATCH(I$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1695.4584049639998},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$ON$2,0),MATCH(J$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$ON$2,0),MATCH(J$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$ON$2,0),MATCH(J$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$ON$2,0),MATCH(J$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1261.1106590719974},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$ON$2,0),MATCH(K$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$ON$2,0),MATCH(K$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$ON$2,0),MATCH(K$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$ON$2,0),MATCH(K$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":725.24619182400056},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$ON$2,0),MATCH(L$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$ON$2,0),MATCH(L$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$ON$2,0),MATCH(L$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$ON$2,0),MATCH(L$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5555.4230830719971},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$ON$2,0),MATCH(M$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$ON$2,0),MATCH(M$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$ON$2,0),MATCH(M$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$ON$2,0),MATCH(M$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5171.4727198239998},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$ON$2,0),MATCH(N$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$ON$2,0),MATCH(N$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$ON$2,0),MATCH(N$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$ON$2,0),MATCH(N$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6248.1932654240045},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$ON$2,0),MATCH(O$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$ON$2,0),MATCH(O$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$ON$2,0),MATCH(O$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$ON$2,0),MATCH(O$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3897.6974113760025},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$ON$2,0),MATCH(P$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$ON$2,0),MATCH(P$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$ON$2,0),MATCH(P$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$ON$2,0),MATCH(P$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2345.867786016006},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$ON$2,0),MATCH(Q$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$ON$2,0),MATCH(Q$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$ON$2,0),MATCH(Q$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$ON$2,0),MATCH(Q$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":562.79755219599974},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$ON$2,0),MATCH(R$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$ON$2,0),MATCH(R$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$ON$2,0),MATCH(R$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$ON$2,0),MATCH(R$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3324.4567445440043},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$ON$2,0),MATCH(S$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$ON$2,0),MATCH(S$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$ON$2,0),MATCH(S$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$ON$2,0),MATCH(S$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1298.8700999360026},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$ON$2,0),MATCH(T$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$ON$2,0),MATCH(T$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$ON$2,0),MATCH(T$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$ON$2,0),MATCH(T$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2546.4262803999991},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$ON$2,0),MATCH(U$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$ON$2,0),MATCH(U$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$ON$2,0),MATCH(U$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$ON$2,0),MATCH(U$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":240.2712412960027},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$ON$2,0),MATCH(V$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$ON$2,0),MATCH(V$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$ON$2,0),MATCH(V$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$ON$2,0),MATCH(V$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8650.9539694560008},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$ON$2,0),MATCH(W$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$ON$2,0),MATCH(W$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$ON$2,0),MATCH(W$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$ON$2,0),MATCH(W$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5287.0541640640004},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$ON$2,0),MATCH(X$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$ON$2,0),MATCH(X$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$ON$2,0),MATCH(X$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$ON$2,0),MATCH(X$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1459.9633894559956},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$ON$2,0),MATCH(Y$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$ON$2,0),MATCH(Y$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$ON$2,0),MATCH(Y$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$ON$2,0),MATCH(Y$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2914.4135963519984},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$ON$2,0),MATCH(Z$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$ON$2,0),MATCH(Z$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$ON$2,0),MATCH(Z$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$ON$2,0),MATCH(Z$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1931.7347274559943},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$ON$2,0),MATCH(AA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$ON$2,0),MATCH(AA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$ON$2,0),MATCH(AA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$ON$2,0),MATCH(AA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-632.9329236479989},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$ON$2,0),MATCH(AB$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$ON$2,0),MATCH(AB$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$ON$2,0),MATCH(AB$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$ON$2,0),MATCH(AB$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3421.7150943999986},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$ON$2,0),MATCH(AC$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$ON$2,0),MATCH(AC$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$ON$2,0),MATCH(AC$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$ON$2,0),MATCH(AC$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2085.9451051199994},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$ON$2,0),MATCH(AD$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$ON$2,0),MATCH(AD$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$ON$2,0),MATCH(AD$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$ON$2,0),MATCH(AD$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1374.5802705499991},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$ON$2,0),MATCH(AE$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$ON$2,0),MATCH(AE$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$ON$2,0),MATCH(AE$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$ON$2,0),MATCH(AE$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-314.62423880000097},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$ON$2,0),MATCH(AF$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$ON$2,0),MATCH(AF$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$ON$2,0),MATCH(AF$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$ON$2,0),MATCH(AF$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3791.3270932999949},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$ON$2,0),MATCH(AG$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$ON$2,0),MATCH(AG$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$ON$2,0),MATCH(AG$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$ON$2,0),MATCH(AG$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2007.7936492875015},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$ON$2,0),MATCH(AH$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$ON$2,0),MATCH(AH$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$ON$2,0),MATCH(AH$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$ON$2,0),MATCH(AH$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":798.02791079999952},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$ON$2,0),MATCH(AI$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$ON$2,0),MATCH(AI$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$ON$2,0),MATCH(AI$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$ON$2,0),MATCH(AI$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1215.7988423499992},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$ON$2,0),MATCH(AJ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$ON$2,0),MATCH(AJ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6039.8212607999994},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$ON$2,0),MATCH(AK$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$ON$2,0),MATCH(AK$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$ON$2,0),MATCH(AK$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$ON$2,0),MATCH(AK$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4703.4532923499992},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$ON$2,0),MATCH(AL$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$ON$2,0),MATCH(AL$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$ON$2,0),MATCH(AL$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$ON$2,0),MATCH(AL$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6226.8075435499995},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$ON$2,0),MATCH(AM$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$ON$2,0),MATCH(AM$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$ON$2,0),MATCH(AM$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$ON$2,0),MATCH(AM$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3694.7798432499967},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$ON$2,0),MATCH(AN$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$ON$2,0),MATCH(AN$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$ON$2,0),MATCH(AN$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$ON$2,0),MATCH(AN$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2017.0266148999981},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$ON$2,0),MATCH(AO$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$ON$2,0),MATCH(AO$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$ON$2,0),MATCH(AO$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$ON$2,0),MATCH(AO$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":908.42509658749805},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$ON$2,0),MATCH(AP$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$ON$2,0),MATCH(AP$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$ON$2,0),MATCH(AP$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$ON$2,0),MATCH(AP$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3328.5859691000041},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$ON$2,0),MATCH(AQ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$ON$2,0),MATCH(AQ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1301.1508278999991},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$ON$2,0),MATCH(AR$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$ON$2,0),MATCH(AR$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$ON$2,0),MATCH(AR$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$ON$2,0),MATCH(AR$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2530.8362787500009},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$ON$2,0),MATCH(AS$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$ON$2,0),MATCH(AS$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$ON$2,0),MATCH(AS$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$ON$2,0),MATCH(AS$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":246.96781315000044},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$ON$2,0),MATCH(AT$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$ON$2,0),MATCH(AT$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$ON$2,0),MATCH(AT$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$ON$2,0),MATCH(AT$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8625.6224746499975},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$ON$2,0),MATCH(AU$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$ON$2,0),MATCH(AU$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$ON$2,0),MATCH(AU$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$ON$2,0),MATCH(AU$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5273.1541471000019},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$ON$2,0),MATCH(AV$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$ON$2,0),MATCH(AV$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$ON$2,0),MATCH(AV$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$ON$2,0),MATCH(AV$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1442.4637871500017},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$ON$2,0),MATCH(AW$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$ON$2,0),MATCH(AW$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$ON$2,0),MATCH(AW$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$ON$2,0),MATCH(AW$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2919.2103778000001},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$ON$2,0),MATCH(AX$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$ON$2,0),MATCH(AX$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$ON$2,0),MATCH(AX$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$ON$2,0),MATCH(AX$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1916.4554558999989},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$ON$2,0),MATCH(AY$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$ON$2,0),MATCH(AY$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$ON$2,0),MATCH(AY$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$ON$2,0),MATCH(AY$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-627.51362220000192},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$ON$2,0),MATCH(AZ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$ON$2,0),MATCH(AZ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3411.6901600000019},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$ON$2,0),MATCH(BA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$ON$2,0),MATCH(BA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$ON$2,0),MATCH(BA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$ON$2,0),MATCH(BA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2081.315205500001},10204,"Idaho Falls Power",{"$f":"IF(OR(BD$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F6)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.1350787037036962},{"$f":"IF(OR(BE$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G6)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H6)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":4.7192549999999969},{"$f":"IF(OR(BG$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I6)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J6)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.5131550000000011},{"$f":"IF(OR(BI$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K6)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L6)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":16.154805288461525},{"$f":"IF(OR(BK$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M6)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N6)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.3520949999999807},{"$f":"IF(OR(BM$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O6)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P6)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.1927331730769133},{"$f":"IF(OR(BO$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q6)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R6)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.2381754807692378},{"$f":"IF(OR(BQ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S6)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T6)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.626542500000002},{"$f":"IF(OR(BS$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U6)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V6)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.046927884615394},{"$f":"IF(OR(BU$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W6)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X6)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.603615384615379},{"$f":"IF(OR(BW$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y6)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z6)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.5066826923076722},{"$f":"IF(OR(BY$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA6)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(BZ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(BZ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB6)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.816854999999995},{"$f":"IF(OR(CA$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CA$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CA$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC6)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CB$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CB$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD6)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.9852708333333293},{"$f":"IF(OR(CC$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CC$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CC$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE6)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF6)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0.74790885416664565},{"$f":"IF(OR(CE$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG6)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH6)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.727055288461546},{"$f":"IF(OR(CG$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI6)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ6)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.684414999999994},{"$f":"IF(OR(CI$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK6)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL6)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.6742135416666635},{"$f":"IF(OR(CK$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM6)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN6)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.4972546296296336},{"$f":"IF(OR(CM$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO6)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP6)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.0911826923076777},{"$f":"IF(OR(CO$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ6)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR6)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.4812749999999992},{"$f":"IF(OR(CQ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS6)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT6)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.902377403846154},{"$f":"IF(OR(CS$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU6)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV6)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.457288461538452},{"$f":"IF(OR(CU$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW6)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX6)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.3625817307692163},{"$f":"IF(OR(CW$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY6)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ6)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.672852500000003},{"$f":"IF(OR(CY$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$ON,MATCH(CY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$ON,MATCH(CY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA6)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10349,"Seattle City Light",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ON$201,MATCH($B7,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ON$201,MATCH($B7,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ON$201,MATCH($B7,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ON$201,MATCH($B7,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B7,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":7.2066000000000005E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ON$201,MATCH($B7,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ON$201,MATCH($B7,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ON$201,MATCH($B7,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ON$201,MATCH($B7,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B7,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":7.1892600000000001E-2},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$ON$2,0),MATCH(F$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$ON$2,0),MATCH(F$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$ON$2,0),MATCH(F$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$ON$2,0),MATCH(F$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":17527.974748392007},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$ON$2,0),MATCH(G$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$ON$2,0),MATCH(G$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$ON$2,0),MATCH(G$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$ON$2,0),MATCH(G$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1960.5692046719778},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$ON$2,0),MATCH(H$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$ON$2,0),MATCH(H$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$ON$2,0),MATCH(H$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$ON$2,0),MATCH(H$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":115618.14472715196},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$ON$2,0),MATCH(I$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$ON$2,0),MATCH(I$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$ON$2,0),MATCH(I$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$ON$2,0),MATCH(I$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":46699.919471074012},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$ON$2,0),MATCH(J$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$ON$2,0),MATCH(J$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$ON$2,0),MATCH(J$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$ON$2,0),MATCH(J$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":111306.18447564793},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$ON$2,0),MATCH(K$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$ON$2,0),MATCH(K$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$ON$2,0),MATCH(K$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$ON$2,0),MATCH(K$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":19187.220799415983},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$ON$2,0),MATCH(L$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$ON$2,0),MATCH(L$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$ON$2,0),MATCH(L$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$ON$2,0),MATCH(L$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":198037.03129164793},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$ON$2,0),MATCH(M$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$ON$2,0),MATCH(M$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$ON$2,0),MATCH(M$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$ON$2,0),MATCH(M$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":97792.533551415996},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$ON$2,0),MATCH(N$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$ON$2,0),MATCH(N$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$ON$2,0),MATCH(N$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$ON$2,0),MATCH(N$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":191041.99566181598},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$ON$2,0),MATCH(O$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$ON$2,0),MATCH(O$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$ON$2,0),MATCH(O$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$ON$2,0),MATCH(O$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":105657.80502938402},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$ON$2,0),MATCH(P$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$ON$2,0),MATCH(P$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$ON$2,0),MATCH(P$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$ON$2,0),MATCH(P$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":144040.81505614397},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$ON$2,0),MATCH(Q$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$ON$2,0),MATCH(Q$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$ON$2,0),MATCH(Q$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$ON$2,0),MATCH(Q$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":72207.616468014006},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$ON$2,0),MATCH(R$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$ON$2,0),MATCH(R$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$ON$2,0),MATCH(R$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$ON$2,0),MATCH(R$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13383.727838896011},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$ON$2,0),MATCH(S$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$ON$2,0),MATCH(S$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$ON$2,0),MATCH(S$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$ON$2,0),MATCH(S$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-19623.321778576021},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$ON$2,0),MATCH(T$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$ON$2,0),MATCH(T$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$ON$2,0),MATCH(T$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$ON$2,0),MATCH(T$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-142867.3519486},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$ON$2,0),MATCH(U$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$ON$2,0),MATCH(U$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$ON$2,0),MATCH(U$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$ON$2,0),MATCH(U$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-156916.76141133599},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$ON$2,0),MATCH(V$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$ON$2,0),MATCH(V$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$ON$2,0),MATCH(V$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$ON$2,0),MATCH(V$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-325138.41471210402},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$ON$2,0),MATCH(W$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$ON$2,0),MATCH(W$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$ON$2,0),MATCH(W$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$ON$2,0),MATCH(W$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-227764.85465457599},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$ON$2,0),MATCH(X$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$ON$2,0),MATCH(X$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$ON$2,0),MATCH(X$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$ON$2,0),MATCH(X$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-109654.36024210404},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$ON$2,0),MATCH(Y$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$ON$2,0),MATCH(Y$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$ON$2,0),MATCH(Y$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$ON$2,0),MATCH(Y$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-76351.259028832035},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$ON$2,0),MATCH(Z$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$ON$2,0),MATCH(Z$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$ON$2,0),MATCH(Z$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$ON$2,0),MATCH(Z$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-72412.545909104025},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$ON$2,0),MATCH(AA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$ON$2,0),MATCH(AA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$ON$2,0),MATCH(AA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$ON$2,0),MATCH(AA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-51946.940708832},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$ON$2,0),MATCH(AB$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$ON$2,0),MATCH(AB$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$ON$2,0),MATCH(AB$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$ON$2,0),MATCH(AB$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":43167.767350399954},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$ON$2,0),MATCH(AC$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$ON$2,0),MATCH(AC$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$ON$2,0),MATCH(AC$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$ON$2,0),MATCH(AC$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5050.3805639200145},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$ON$2,0),MATCH(AD$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$ON$2,0),MATCH(AD$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$ON$2,0),MATCH(AD$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$ON$2,0),MATCH(AD$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":18042.559686671186},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$ON$2,0),MATCH(AE$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$ON$2,0),MATCH(AE$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$ON$2,0),MATCH(AE$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$ON$2,0),MATCH(AE$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2235.5650681791885},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$ON$2,0),MATCH(AF$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$ON$2,0),MATCH(AF$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$ON$2,0),MATCH(AF$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$ON$2,0),MATCH(AF$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":123036.67525650718},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$ON$2,0),MATCH(AG$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$ON$2,0),MATCH(AG$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$ON$2,0),MATCH(AG$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$ON$2,0),MATCH(AG$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":40283.392065361375},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$ON$2,0),MATCH(AH$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$ON$2,0),MATCH(AH$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$ON$2,0),MATCH(AH$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$ON$2,0),MATCH(AH$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":103293.96886257277},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$ON$2,0),MATCH(AI$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$ON$2,0),MATCH(AI$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$ON$2,0),MATCH(AI$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$ON$2,0),MATCH(AI$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":28199.157086477586},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$ON$2,0),MATCH(AJ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$ON$2,0),MATCH(AJ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":205594.27598017274},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$ON$2,0),MATCH(AK$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$ON$2,0),MATCH(AK$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$ON$2,0),MATCH(AK$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$ON$2,0),MATCH(AK$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":91058.837253677601},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$ON$2,0),MATCH(AL$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$ON$2,0),MATCH(AL$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$ON$2,0),MATCH(AL$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$ON$2,0),MATCH(AL$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":185965.2871056968},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$ON$2,0),MATCH(AM$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$ON$2,0),MATCH(AM$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$ON$2,0),MATCH(AM$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$ON$2,0),MATCH(AM$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":100902.30789249201},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$ON$2,0),MATCH(AN$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$ON$2,0),MATCH(AN$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$ON$2,0),MATCH(AN$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$ON$2,0),MATCH(AN$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":138380.29262383838},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$ON$2,0),MATCH(AO$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$ON$2,0),MATCH(AO$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$ON$2,0),MATCH(AO$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$ON$2,0),MATCH(AO$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":78708.151867795401},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$ON$2,0),MATCH(AP$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$ON$2,0),MATCH(AP$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$ON$2,0),MATCH(AP$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$ON$2,0),MATCH(AP$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13809.99043350562},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$ON$2,0),MATCH(AQ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$ON$2,0),MATCH(AQ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-19372.376584753583},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$ON$2,0),MATCH(AR$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$ON$2,0),MATCH(AR$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$ON$2,0),MATCH(AR$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$ON$2,0),MATCH(AR$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-142272.07964546003},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$ON$2,0),MATCH(AS$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$ON$2,0),MATCH(AS$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$ON$2,0),MATCH(AS$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$ON$2,0),MATCH(AS$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-156595.19115398958},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$ON$2,0),MATCH(AT$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$ON$2,0),MATCH(AT$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$ON$2,0),MATCH(AT$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$ON$2,0),MATCH(AT$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-324377.07724259439},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$ON$2,0),MATCH(AU$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$ON$2,0),MATCH(AU$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$ON$2,0),MATCH(AU$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$ON$2,0),MATCH(AU$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-227353.63726835363},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$ON$2,0),MATCH(AV$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$ON$2,0),MATCH(AV$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$ON$2,0),MATCH(AV$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$ON$2,0),MATCH(AV$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-109022.25692559441},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$ON$2,0),MATCH(AW$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$ON$2,0),MATCH(AW$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$ON$2,0),MATCH(AW$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$ON$2,0),MATCH(AW$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-76066.112845955227},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$ON$2,0),MATCH(AX$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$ON$2,0),MATCH(AX$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$ON$2,0),MATCH(AX$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$ON$2,0),MATCH(AX$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-71799.926849294367},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$ON$2,0),MATCH(AY$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$ON$2,0),MATCH(AY$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$ON$2,0),MATCH(AY$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$ON$2,0),MATCH(AY$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-51666.597493955211},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$ON$2,0),MATCH(AZ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$ON$2,0),MATCH(AZ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":43680.757413440006},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$ON$2,0),MATCH(BA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$ON$2,0),MATCH(BA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$ON$2,0),MATCH(BA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$ON$2,0),MATCH(BA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5338.0767547120195},10349,"Seattle City Light",{"$f":"IF(OR(BD$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F7)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":108.24201620370357},{"$f":"IF(OR(BE$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G7)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H7)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":22.153217499999954},{"$f":"IF(OR(BG$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I7)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J7)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":124.33259249999992},{"$f":"IF(OR(BI$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K7)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L7)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":158.87835576923069},{"$f":"IF(OR(BK$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M7)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N7)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":169.95703000000006},{"$f":"IF(OR(BM$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O7)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P7)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":166.52223798076938},{"$f":"IF(OR(BO$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q7)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R7)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":105.95017788461533},{"$f":"IF(OR(BQ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S7)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T7)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BS$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U7)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V7)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":32.589161057692252},{"$f":"IF(OR(BU$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W7)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X7)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":57.26808173076941},{"$f":"IF(OR(BW$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y7)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z7)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":97.297721153846098},{"$f":"IF(OR(BY$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA7)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(BZ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(BZ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB7)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":85.36526500000015},{"$f":"IF(OR(CA$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CA$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CA$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC7)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CB$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CB$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD7)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":106.99533796296296},{"$f":"IF(OR(CC$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CC$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CC$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE7)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF7)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CE$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG7)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH7)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":179.47013701923072},{"$f":"IF(OR(CG$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI7)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ7)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":99.961842500000017},{"$f":"IF(OR(CI$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK7)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL7)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":160.89574739583341},{"$f":"IF(OR(CK$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM7)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN7)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":212.28855555555566},{"$f":"IF(OR(CM$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO7)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP7)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":104.70290144230771},{"$f":"IF(OR(CO$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ7)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR7)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CQ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS7)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT7)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":31.342735576922991},{"$f":"IF(OR(CS$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU7)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV7)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":56.021656249999893},{"$f":"IF(OR(CU$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW7)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX7)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":96.050218749999871},{"$f":"IF(OR(CW$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY7)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ7)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":84.118422500000079},{"$f":"IF(OR(CY$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$ON,MATCH(CY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$ON,MATCH(CY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA7)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10370,"Tacoma Public Utilities",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ON$201,MATCH($B8,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ON$201,MATCH($B8,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ON$201,MATCH($B8,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ON$201,MATCH($B8,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B8,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":5.4610100000000002E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ON$201,MATCH($B8,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ON$201,MATCH($B8,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ON$201,MATCH($B8,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ON$201,MATCH($B8,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B8,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":5.4482500000000003E-2},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$ON$2,0),MATCH(F$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$ON$2,0),MATCH(F$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$ON$2,0),MATCH(F$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$ON$2,0),MATCH(F$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-14893.767745218793},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$ON$2,0),MATCH(G$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$ON$2,0),MATCH(G$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$ON$2,0),MATCH(G$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$ON$2,0),MATCH(G$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9537.0730600607931},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$ON$2,0),MATCH(H$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$ON$2,0),MATCH(H$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$ON$2,0),MATCH(H$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$ON$2,0),MATCH(H$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-26472.783440832805},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$ON$2,0),MATCH(I$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$ON$2,0),MATCH(I$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$ON$2,0),MATCH(I$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$ON$2,0),MATCH(I$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10485.299284281122},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$ON$2,0),MATCH(J$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$ON$2,0),MATCH(J$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$ON$2,0),MATCH(J$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$ON$2,0),MATCH(J$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16353.827296412783},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$ON$2,0),MATCH(K$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$ON$2,0),MATCH(K$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$ON$2,0),MATCH(K$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$ON$2,0),MATCH(K$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9169.2885400075756},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$ON$2,0),MATCH(L$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$ON$2,0),MATCH(L$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$ON$2,0),MATCH(L$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$ON$2,0),MATCH(L$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":47381.823944012809},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$ON$2,0),MATCH(M$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$ON$2,0),MATCH(M$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$ON$2,0),MATCH(M$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$ON$2,0),MATCH(M$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":38794.675617207584},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$ON$2,0),MATCH(N$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$ON$2,0),MATCH(N$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$ON$2,0),MATCH(N$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$ON$2,0),MATCH(N$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":54362.889998647617},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$ON$2,0),MATCH(O$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$ON$2,0),MATCH(O$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$ON$2,0),MATCH(O$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$ON$2,0),MATCH(O$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":37333.426991672386},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$ON$2,0),MATCH(P$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$ON$2,0),MATCH(P$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$ON$2,0),MATCH(P$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$ON$2,0),MATCH(P$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":43445.110248858429},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$ON$2,0),MATCH(Q$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$ON$2,0),MATCH(Q$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$ON$2,0),MATCH(Q$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$ON$2,0),MATCH(Q$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":27239.887123977896},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$ON$2,0),MATCH(R$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$ON$2,0),MATCH(R$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$ON$2,0),MATCH(R$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$ON$2,0),MATCH(R$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":43616.353771685594},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$ON$2,0),MATCH(S$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$ON$2,0),MATCH(S$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$ON$2,0),MATCH(S$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$ON$2,0),MATCH(S$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":26339.605157666389},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$ON$2,0),MATCH(T$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$ON$2,0),MATCH(T$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$ON$2,0),MATCH(T$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$ON$2,0),MATCH(T$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-26829.817339710018},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$ON$2,0),MATCH(U$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$ON$2,0),MATCH(U$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$ON$2,0),MATCH(U$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$ON$2,0),MATCH(U$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4016.275278619607},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$ON$2,0),MATCH(V$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$ON$2,0),MATCH(V$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$ON$2,0),MATCH(V$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$ON$2,0),MATCH(V$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-93364.252765664423},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$ON$2,0),MATCH(W$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$ON$2,0),MATCH(W$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$ON$2,0),MATCH(W$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$ON$2,0),MATCH(W$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-47477.729730933614},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$ON$2,0),MATCH(X$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$ON$2,0),MATCH(X$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$ON$2,0),MATCH(X$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$ON$2,0),MATCH(X$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-44824.493286164419},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$ON$2,0),MATCH(Y$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$ON$2,0),MATCH(Y$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$ON$2,0),MATCH(Y$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$ON$2,0),MATCH(Y$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5912.1755344847916},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$ON$2,0),MATCH(Z$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$ON$2,0),MATCH(Z$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$ON$2,0),MATCH(Z$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$ON$2,0),MATCH(Z$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-38866.458226114424},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$ON$2,0),MATCH(AA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$ON$2,0),MATCH(AA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$ON$2,0),MATCH(AA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$ON$2,0),MATCH(AA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7672.5015135152062},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$ON$2,0),MATCH(AB$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$ON$2,0),MATCH(AB$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$ON$2,0),MATCH(AB$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$ON$2,0),MATCH(AB$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-19157.367954560003},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$ON$2,0),MATCH(AC$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$ON$2,0),MATCH(AC$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$ON$2,0),MATCH(AC$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$ON$2,0),MATCH(AC$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6352.6356641879829},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$ON$2,0),MATCH(AD$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$ON$2,0),MATCH(AD$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$ON$2,0),MATCH(AD$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$ON$2,0),MATCH(AD$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-14750.264001709991},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$ON$2,0),MATCH(AE$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$ON$2,0),MATCH(AE$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$ON$2,0),MATCH(AE$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$ON$2,0),MATCH(AE$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9476.4071293600136},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$ON$2,0),MATCH(AF$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$ON$2,0),MATCH(AF$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$ON$2,0),MATCH(AF$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$ON$2,0),MATCH(AF$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-23455.692344260024},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$ON$2,0),MATCH(AG$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$ON$2,0),MATCH(AG$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$ON$2,0),MATCH(AG$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$ON$2,0),MATCH(AG$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-14430.274099557515},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$ON$2,0),MATCH(AH$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$ON$2,0),MATCH(AH$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$ON$2,0),MATCH(AH$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$ON$2,0),MATCH(AH$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12262.772367759986},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$ON$2,0),MATCH(AI$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$ON$2,0),MATCH(AI$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$ON$2,0),MATCH(AI$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$ON$2,0),MATCH(AI$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12094.923453669981},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$ON$2,0),MATCH(AJ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$ON$2,0),MATCH(AJ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":49962.757037759991},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$ON$2,0),MATCH(AK$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$ON$2,0),MATCH(AK$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$ON$2,0),MATCH(AK$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$ON$2,0),MATCH(AK$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":34574.975943670011},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$ON$2,0),MATCH(AL$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$ON$2,0),MATCH(AL$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$ON$2,0),MATCH(AL$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$ON$2,0),MATCH(AL$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":55924.362792310014},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$ON$2,0),MATCH(AM$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$ON$2,0),MATCH(AM$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$ON$2,0),MATCH(AM$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$ON$2,0),MATCH(AM$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":36952.113302650003},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$ON$2,0),MATCH(AN$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$ON$2,0),MATCH(AN$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$ON$2,0),MATCH(AN$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$ON$2,0),MATCH(AN$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":40868.948419780034},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$ON$2,0),MATCH(AO$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$ON$2,0),MATCH(AO$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$ON$2,0),MATCH(AO$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$ON$2,0),MATCH(AO$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":29364.773842617476},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$ON$2,0),MATCH(AP$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$ON$2,0),MATCH(AP$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$ON$2,0),MATCH(AP$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$ON$2,0),MATCH(AP$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":43400.222185020015},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$ON$2,0),MATCH(AQ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$ON$2,0),MATCH(AQ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":26191.511278379985},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$ON$2,0),MATCH(AR$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$ON$2,0),MATCH(AR$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$ON$2,0),MATCH(AR$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$ON$2,0),MATCH(AR$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-26513.539425750001},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$ON$2,0),MATCH(AS$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$ON$2,0),MATCH(AS$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$ON$2,0),MATCH(AS$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$ON$2,0),MATCH(AS$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3862.0140465699951},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$ON$2,0),MATCH(AT$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$ON$2,0),MATCH(AT$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$ON$2,0),MATCH(AT$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$ON$2,0),MATCH(AT$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-92846.420153730025},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$ON$2,0),MATCH(AU$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$ON$2,0),MATCH(AU$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$ON$2,0),MATCH(AU$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$ON$2,0),MATCH(AU$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-47201.040716620017},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$ON$2,0),MATCH(AV$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$ON$2,0),MATCH(AV$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$ON$2,0),MATCH(AV$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$ON$2,0),MATCH(AV$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-44344.213316229987},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$ON$2,0),MATCH(AW$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$ON$2,0),MATCH(AW$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$ON$2,0),MATCH(AW$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$ON$2,0),MATCH(AW$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6131.9058051600005},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$ON$2,0),MATCH(AX$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$ON$2,0),MATCH(AX$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$ON$2,0),MATCH(AX$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$ON$2,0),MATCH(AX$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-38389.008699980011},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$ON$2,0),MATCH(AY$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$ON$2,0),MATCH(AY$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$ON$2,0),MATCH(AY$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$ON$2,0),MATCH(AY$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7450.0007948400162},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$ON$2,0),MATCH(AZ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$ON$2,0),MATCH(AZ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-18833.630952000007},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$ON$2,0),MATCH(BA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$ON$2,0),MATCH(BA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$ON$2,0),MATCH(BA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$ON$2,0),MATCH(BA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6176.3569171000127},10370,"Tacoma Public Utilities",{"$f":"IF(OR(BD$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F8)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":47.898773148148166},{"$f":"IF(OR(BE$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G8)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H8)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":61.979937500000062},{"$f":"IF(OR(BG$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I8)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J8)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":121.85123500000002},{"$f":"IF(OR(BI$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K8)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L8)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":108.56099038461525},{"$f":"IF(OR(BK$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M8)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N8)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":83.096562499999976},{"$f":"IF(OR(BM$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O8)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P8)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":85.968644230769101},{"$f":"IF(OR(BO$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q8)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R8)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":75.552379807692375},{"$f":"IF(OR(BQ$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S8)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T8)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":1.0675849999999798},{"$f":"IF(OR(BS$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U8)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V8)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":66.75532692307695},{"$f":"IF(OR(BU$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W8)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X8)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":68.078430288461533},{"$f":"IF(OR(BW$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y8)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z8)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":60.402658653846061},{"$f":"IF(OR(BY$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA8)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(BZ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(BZ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB8)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":47.871702499999991},{"$f":"IF(OR(CA$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CA$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CA$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC8)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CB$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CB$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD8)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":47.891062500000032},{"$f":"IF(OR(CC$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CC$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CC$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE8)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF8)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":36.615114583333309},{"$f":"IF(OR(CE$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG8)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH8)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":152.69519230769225},{"$f":"IF(OR(CG$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI8)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ8)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":82.015047499999923},{"$f":"IF(OR(CI$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK8)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL8)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":73.969322916666528},{"$f":"IF(OR(CK$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM8)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN8)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":111.20443518518512},{"$f":"IF(OR(CM$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO8)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP8)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":76.274786057692324},{"$f":"IF(OR(CO$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ8)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR8)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0.82021000000000299},{"$f":"IF(OR(CQ$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS8)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT8)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":66.305007211538509},{"$f":"IF(OR(CS$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU8)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV8)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":67.489776442307658},{"$f":"IF(OR(CU$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW8)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX8)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":59.787286057692313},{"$f":"IF(OR(CW$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY8)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ8)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":47.455249999999999},{"$f":"IF(OR(CY$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$ON,MATCH(CY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$ON,MATCH(CY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA8)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ON$201,MATCH($B9,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ON$201,MATCH($B9,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ON$201,MATCH($B9,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ON$201,MATCH($B9,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B9,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":2.8502199999999998E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ON$201,MATCH($B9,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ON$201,MATCH($B9,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ON$201,MATCH($B9,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ON$201,MATCH($B9,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B9,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":2.8502199999999998E-2},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$ON$2,0),MATCH(F$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$ON$2,0),MATCH(F$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$ON$2,0),MATCH(F$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$ON$2,0),MATCH(F$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-13626.688501853598},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$ON$2,0),MATCH(G$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$ON$2,0),MATCH(G$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$ON$2,0),MATCH(G$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$ON$2,0),MATCH(G$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2158.1616819775954},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$ON$2,0),MATCH(H$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$ON$2,0),MATCH(H$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$ON$2,0),MATCH(H$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$ON$2,0),MATCH(H$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-34056.902756561598},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$ON$2,0),MATCH(I$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$ON$2,0),MATCH(I$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$ON$2,0),MATCH(I$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$ON$2,0),MATCH(I$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12025.305508064201},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$ON$2,0),MATCH(J$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$ON$2,0),MATCH(J$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$ON$2,0),MATCH(J$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$ON$2,0),MATCH(J$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11703.738756678402},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$ON$2,0),MATCH(K$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$ON$2,0),MATCH(K$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$ON$2,0),MATCH(K$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$ON$2,0),MATCH(K$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2782.7250502471943},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$ON$2,0),MATCH(L$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$ON$2,0),MATCH(L$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$ON$2,0),MATCH(L$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$ON$2,0),MATCH(L$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":604.02057052159216},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$ON$2,0),MATCH(M$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$ON$2,0),MATCH(M$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$ON$2,0),MATCH(M$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$ON$2,0),MATCH(M$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11950.464508647201},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$ON$2,0),MATCH(N$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$ON$2,0),MATCH(N$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$ON$2,0),MATCH(N$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$ON$2,0),MATCH(N$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6432.3983476727881},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$ON$2,0),MATCH(O$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$ON$2,0),MATCH(O$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$ON$2,0),MATCH(O$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$ON$2,0),MATCH(O$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2745.8451907127965},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$ON$2,0),MATCH(P$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$ON$2,0),MATCH(P$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$ON$2,0),MATCH(P$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$ON$2,0),MATCH(P$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-17654.69486239519},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$ON$2,0),MATCH(Q$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$ON$2,0),MATCH(Q$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$ON$2,0),MATCH(Q$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$ON$2,0),MATCH(Q$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4630.3999091661972},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$ON$2,0),MATCH(R$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$ON$2,0),MATCH(R$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$ON$2,0),MATCH(R$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$ON$2,0),MATCH(R$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5403.6749095632113},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$ON$2,0),MATCH(S$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$ON$2,0),MATCH(S$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$ON$2,0),MATCH(S$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$ON$2,0),MATCH(S$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4827.2132977807996},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$ON$2,0),MATCH(T$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$ON$2,0),MATCH(T$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$ON$2,0),MATCH(T$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$ON$2,0),MATCH(T$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3402.7231416200084},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$ON$2,0),MATCH(U$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$ON$2,0),MATCH(U$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$ON$2,0),MATCH(U$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$ON$2,0),MATCH(U$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11828.643130688797},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$ON$2,0),MATCH(V$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$ON$2,0),MATCH(V$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$ON$2,0),MATCH(V$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$ON$2,0),MATCH(V$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11606.878292136797},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$ON$2,0),MATCH(W$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$ON$2,0),MATCH(W$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$ON$2,0),MATCH(W$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$ON$2,0),MATCH(W$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4696.2088685807976},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$ON$2,0),MATCH(X$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$ON$2,0),MATCH(X$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$ON$2,0),MATCH(X$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$ON$2,0),MATCH(X$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":30206.973856863231},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$ON$2,0),MATCH(Y$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$ON$2,0),MATCH(Y$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$ON$2,0),MATCH(Y$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$ON$2,0),MATCH(Y$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":43576.8490185056},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$ON$2,0),MATCH(Z$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$ON$2,0),MATCH(Z$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$ON$2,0),MATCH(Z$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$ON$2,0),MATCH(Z$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":18959.605717963204},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$ON$2,0),MATCH(AA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$ON$2,0),MATCH(AA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$ON$2,0),MATCH(AA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$ON$2,0),MATCH(AA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":26435.221562505598},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$ON$2,0),MATCH(AB$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$ON$2,0),MATCH(AB$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$ON$2,0),MATCH(AB$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$ON$2,0),MATCH(AB$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8729.0850483199902},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$ON$2,0),MATCH(AC$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$ON$2,0),MATCH(AC$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$ON$2,0),MATCH(AC$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$ON$2,0),MATCH(AC$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1473.3547174640044},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$ON$2,0),MATCH(AD$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$ON$2,0),MATCH(AD$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$ON$2,0),MATCH(AD$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$ON$2,0),MATCH(AD$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-13676.976501853598},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$ON$2,0),MATCH(AE$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$ON$2,0),MATCH(AE$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$ON$2,0),MATCH(AE$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$ON$2,0),MATCH(AE$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2188.9736819775935},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$ON$2,0),MATCH(AF$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$ON$2,0),MATCH(AF$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$ON$2,0),MATCH(AF$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$ON$2,0),MATCH(AF$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-34088.34775656159},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$ON$2,0),MATCH(AG$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$ON$2,0),MATCH(AG$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$ON$2,0),MATCH(AG$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$ON$2,0),MATCH(AG$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12065.062508064198},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$ON$2,0),MATCH(AH$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$ON$2,0),MATCH(AH$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$ON$2,0),MATCH(AH$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$ON$2,0),MATCH(AH$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11760.096756678395},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$ON$2,0),MATCH(AI$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$ON$2,0),MATCH(AI$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$ON$2,0),MATCH(AI$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$ON$2,0),MATCH(AI$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2774.5690502472062},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$ON$2,0),MATCH(AJ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$ON$2,0),MATCH(AJ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":653.60757052160625},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$ON$2,0),MATCH(AK$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$ON$2,0),MATCH(AK$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$ON$2,0),MATCH(AK$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$ON$2,0),MATCH(AK$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11962.004508647202},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$ON$2,0),MATCH(AL$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$ON$2,0),MATCH(AL$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$ON$2,0),MATCH(AL$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$ON$2,0),MATCH(AL$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2469.9956128503982},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$ON$2,0),MATCH(AM$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$ON$2,0),MATCH(AM$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$ON$2,0),MATCH(AM$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$ON$2,0),MATCH(AM$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4857.4645581240038},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$ON$2,0),MATCH(AN$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$ON$2,0),MATCH(AN$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$ON$2,0),MATCH(AN$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$ON$2,0),MATCH(AN$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-17659.568862395186},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$ON$2,0),MATCH(AO$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$ON$2,0),MATCH(AO$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$ON$2,0),MATCH(AO$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$ON$2,0),MATCH(AO$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4617.359909166189},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$ON$2,0),MATCH(AP$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$ON$2,0),MATCH(AP$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$ON$2,0),MATCH(AP$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$ON$2,0),MATCH(AP$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5414.1449095632124},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$ON$2,0),MATCH(AQ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$ON$2,0),MATCH(AQ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4833.2762977808088},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$ON$2,0),MATCH(AR$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$ON$2,0),MATCH(AR$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$ON$2,0),MATCH(AR$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$ON$2,0),MATCH(AR$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3278.3011416200025},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$ON$2,0),MATCH(AS$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$ON$2,0),MATCH(AS$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$ON$2,0),MATCH(AS$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$ON$2,0),MATCH(AS$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11913.675130688804},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$ON$2,0),MATCH(AT$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$ON$2,0),MATCH(AT$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$ON$2,0),MATCH(AT$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$ON$2,0),MATCH(AT$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11357.354292136792},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$ON$2,0),MATCH(AU$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$ON$2,0),MATCH(AU$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$ON$2,0),MATCH(AU$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$ON$2,0),MATCH(AU$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4854.8888685808051},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$ON$2,0),MATCH(AV$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$ON$2,0),MATCH(AV$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$ON$2,0),MATCH(AV$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$ON$2,0),MATCH(AV$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":30697.88885686321},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$ON$2,0),MATCH(AW$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$ON$2,0),MATCH(AW$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$ON$2,0),MATCH(AW$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$ON$2,0),MATCH(AW$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":43907.639018505608},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$ON$2,0),MATCH(AX$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$ON$2,0),MATCH(AX$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$ON$2,0),MATCH(AX$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$ON$2,0),MATCH(AX$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":19387.145717963213},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$ON$2,0),MATCH(AY$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$ON$2,0),MATCH(AY$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$ON$2,0),MATCH(AY$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$ON$2,0),MATCH(AY$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":26694.277562505595},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$ON$2,0),MATCH(AZ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$ON$2,0),MATCH(AZ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8658.0760483199992},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$ON$2,0),MATCH(BA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$ON$2,0),MATCH(BA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$ON$2,0),MATCH(BA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$ON$2,0),MATCH(BA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1518.8707174640076},10024,"Benton County PUD #1",{"$f":"IF(OR(BD$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F9)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":26.076243055555572},{"$f":"IF(OR(BE$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G9)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H9)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":15.936095000000016},{"$f":"IF(OR(BG$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I9)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J9)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":20.797517499999991},{"$f":"IF(OR(BI$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K9)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L9)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":23.693721153846198},{"$f":"IF(OR(BK$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M9)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N9)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":21.901267499999989},{"$f":"IF(OR(BM$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O9)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P9)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":22.957411057692312},{"$f":"IF(OR(BO$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q9)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R9)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":27.300177884615366},{"$f":"IF(OR(BQ$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S9)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T9)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":22.320027500000023},{"$f":"IF(OR(BS$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U9)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V9)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":41.249872596153878},{"$f":"IF(OR(BU$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W9)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X9)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":53.966716346153866},{"$f":"IF(OR(BW$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y9)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z9)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":40.766314903846194},{"$f":"IF(OR(BY$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA9)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(BZ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(BZ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB9)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":44.929525000000034},{"$f":"IF(OR(CA$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CA$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CA$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC9)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CB$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CB$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD9)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":26.28065046296296},{"$f":"IF(OR(CC$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CC$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CC$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE9)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF9)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.8051953124999542},{"$f":"IF(OR(CE$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG9)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH9)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":30.002646634615381},{"$f":"IF(OR(CG$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI9)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ9)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":15.541662499999987},{"$f":"IF(OR(CI$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK9)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL9)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.67775260416667},{"$f":"IF(OR(CK$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM9)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN9)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":29.35978935185183},{"$f":"IF(OR(CM$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO9)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP9)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":27.431009615384582},{"$f":"IF(OR(CO$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ9)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR9)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":22.585972500000011},{"$f":"IF(OR(CQ$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS9)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT9)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":41.383055288461563},{"$f":"IF(OR(CS$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU9)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV9)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":53.63363221153849},{"$f":"IF(OR(CU$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW9)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX9)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":40.486574519230771},{"$f":"IF(OR(CW$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY9)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ9)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":45.082002500000037},{"$f":"IF(OR(CY$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$ON,MATCH(CY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$ON,MATCH(CY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA9)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10103,"Clark County PUD #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ON$201,MATCH($B10,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ON$201,MATCH($B10,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ON$201,MATCH($B10,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ON$201,MATCH($B10,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B10,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":4.3256200000000002E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ON$201,MATCH($B10,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ON$201,MATCH($B10,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ON$201,MATCH($B10,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ON$201,MATCH($B10,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B10,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":4.3659700000000003E-2},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$ON$2,0),MATCH(F$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$ON$2,0),MATCH(F$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$ON$2,0),MATCH(F$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$ON$2,0),MATCH(F$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11981.562236405603},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$ON$2,0),MATCH(G$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$ON$2,0),MATCH(G$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$ON$2,0),MATCH(G$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$ON$2,0),MATCH(G$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-18786.041857209595},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$ON$2,0),MATCH(H$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$ON$2,0),MATCH(H$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$ON$2,0),MATCH(H$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$ON$2,0),MATCH(H$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3364.9292646736139},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$ON$2,0),MATCH(I$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$ON$2,0),MATCH(I$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$ON$2,0),MATCH(I$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$ON$2,0),MATCH(I$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7326.4240081582102},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$ON$2,0),MATCH(J$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$ON$2,0),MATCH(J$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$ON$2,0),MATCH(J$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$ON$2,0),MATCH(J$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":33561.969504633598},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$ON$2,0),MATCH(K$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$ON$2,0),MATCH(K$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$ON$2,0),MATCH(K$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$ON$2,0),MATCH(K$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":25294.676497151188},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$ON$2,0),MATCH(L$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$ON$2,0),MATCH(L$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$ON$2,0),MATCH(L$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$ON$2,0),MATCH(L$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":58294.253335833608},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$ON$2,0),MATCH(M$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$ON$2,0),MATCH(M$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$ON$2,0),MATCH(M$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$ON$2,0),MATCH(M$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":31739.343243551193},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$ON$2,0),MATCH(N$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$ON$2,0),MATCH(N$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$ON$2,0),MATCH(N$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$ON$2,0),MATCH(N$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":39238.152684831221},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$ON$2,0),MATCH(O$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$ON$2,0),MATCH(O$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$ON$2,0),MATCH(O$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$ON$2,0),MATCH(O$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13428.713891008811},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$ON$2,0),MATCH(P$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$ON$2,0),MATCH(P$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$ON$2,0),MATCH(P$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$ON$2,0),MATCH(P$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":14221.646976340824},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$ON$2,0),MATCH(Q$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$ON$2,0),MATCH(Q$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$ON$2,0),MATCH(Q$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$ON$2,0),MATCH(Q$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4900.9558775997866},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$ON$2,0),MATCH(R$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$ON$2,0),MATCH(R$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$ON$2,0),MATCH(R$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$ON$2,0),MATCH(R$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":17072.077596587202},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$ON$2,0),MATCH(S$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$ON$2,0),MATCH(S$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$ON$2,0),MATCH(S$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$ON$2,0),MATCH(S$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3102.1130831632036},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$ON$2,0),MATCH(T$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$ON$2,0),MATCH(T$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$ON$2,0),MATCH(T$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$ON$2,0),MATCH(T$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9728.4027849799895},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$ON$2,0),MATCH(U$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$ON$2,0),MATCH(U$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$ON$2,0),MATCH(U$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$ON$2,0),MATCH(U$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":21995.6835973048},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$ON$2,0),MATCH(V$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$ON$2,0),MATCH(V$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$ON$2,0),MATCH(V$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$ON$2,0),MATCH(V$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-74892.542324112786},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$ON$2,0),MATCH(W$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$ON$2,0),MATCH(W$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$ON$2,0),MATCH(W$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$ON$2,0),MATCH(W$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-49755.932156363197},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$ON$2,0),MATCH(X$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$ON$2,0),MATCH(X$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$ON$2,0),MATCH(X$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$ON$2,0),MATCH(X$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-28692.365745112795},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$ON$2,0),MATCH(Y$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$ON$2,0),MATCH(Y$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$ON$2,0),MATCH(Y$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$ON$2,0),MATCH(Y$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5955.6275453023991},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$ON$2,0),MATCH(Z$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$ON$2,0),MATCH(Z$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$ON$2,0),MATCH(Z$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$ON$2,0),MATCH(Z$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-21044.62480701282},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$ON$2,0),MATCH(AA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$ON$2,0),MATCH(AA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$ON$2,0),MATCH(AA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$ON$2,0),MATCH(AA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4292.7019213024178},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$ON$2,0),MATCH(AB$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$ON$2,0),MATCH(AB$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$ON$2,0),MATCH(AB$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$ON$2,0),MATCH(AB$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-19053.923190720016},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$ON$2,0),MATCH(AC$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$ON$2,0),MATCH(AC$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$ON$2,0),MATCH(AC$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$ON$2,0),MATCH(AC$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-21227.141108055992},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$ON$2,0),MATCH(AD$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$ON$2,0),MATCH(AD$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$ON$2,0),MATCH(AD$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$ON$2,0),MATCH(AD$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11557.720120463608},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$ON$2,0),MATCH(AE$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$ON$2,0),MATCH(AE$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$ON$2,0),MATCH(AE$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$ON$2,0),MATCH(AE$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-18506.830461737612},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$ON$2,0),MATCH(AF$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$ON$2,0),MATCH(AF$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$ON$2,0),MATCH(AF$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$ON$2,0),MATCH(AF$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8737.7790622216125},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$ON$2,0),MATCH(AG$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$ON$2,0),MATCH(AG$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$ON$2,0),MATCH(AG$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$ON$2,0),MATCH(AG$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1248.6205225467129},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$ON$2,0),MATCH(AH$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$ON$2,0),MATCH(AH$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$ON$2,0),MATCH(AH$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$ON$2,0),MATCH(AH$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":41275.867237481609},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$ON$2,0),MATCH(AI$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$ON$2,0),MATCH(AI$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$ON$2,0),MATCH(AI$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$ON$2,0),MATCH(AI$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":18849.141585217178},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$ON$2,0),MATCH(AJ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$ON$2,0),MATCH(AJ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":50531.333534681587},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$ON$2,0),MATCH(AK$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$ON$2,0),MATCH(AK$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$ON$2,0),MATCH(AK$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$ON$2,0),MATCH(AK$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":37906.529633617189},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$ON$2,0),MATCH(AL$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$ON$2,0),MATCH(AL$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$ON$2,0),MATCH(AL$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$ON$2,0),MATCH(AL$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":45686.261130359606},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$ON$2,0),MATCH(AM$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$ON$2,0),MATCH(AM$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$ON$2,0),MATCH(AM$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$ON$2,0),MATCH(AM$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":18659.074144274011},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$ON$2,0),MATCH(AN$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$ON$2,0),MATCH(AN$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$ON$2,0),MATCH(AN$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$ON$2,0),MATCH(AN$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":18378.259371584805},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$ON$2,0),MATCH(AO$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$ON$2,0),MATCH(AO$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$ON$2,0),MATCH(AO$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$ON$2,0),MATCH(AO$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-917.81865822369582},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$ON$2,0),MATCH(AP$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$ON$2,0),MATCH(AP$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$ON$2,0),MATCH(AP$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$ON$2,0),MATCH(AP$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16232.260152383184},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$ON$2,0),MATCH(AQ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$ON$2,0),MATCH(AQ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3596.1517556392137},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$ON$2,0),MATCH(AR$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$ON$2,0),MATCH(AR$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$ON$2,0),MATCH(AR$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$ON$2,0),MATCH(AR$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8480.0456401299743},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$ON$2,0),MATCH(AS$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$ON$2,0),MATCH(AS$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$ON$2,0),MATCH(AS$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$ON$2,0),MATCH(AS$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":21343.186271818806},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$ON$2,0),MATCH(AT$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$ON$2,0),MATCH(AT$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$ON$2,0),MATCH(AT$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$ON$2,0),MATCH(AT$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-76523.962250566809},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$ON$2,0),MATCH(AU$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$ON$2,0),MATCH(AU$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$ON$2,0),MATCH(AU$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$ON$2,0),MATCH(AU$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-50632.115229839212},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$ON$2,0),MATCH(AV$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$ON$2,0),MATCH(AV$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$ON$2,0),MATCH(AV$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$ON$2,0),MATCH(AV$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-30011.528139066795},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$ON$2,0),MATCH(AW$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$ON$2,0),MATCH(AW$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$ON$2,0),MATCH(AW$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$ON$2,0),MATCH(AW$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6524.2769639344042},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$ON$2,0),MATCH(AX$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$ON$2,0),MATCH(AX$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$ON$2,0),MATCH(AX$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$ON$2,0),MATCH(AX$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-22316.404074216814},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$ON$2,0),MATCH(AY$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$ON$2,0),MATCH(AY$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$ON$2,0),MATCH(AY$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$ON$2,0),MATCH(AY$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4849.9650199344178},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$ON$2,0),MATCH(AZ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$ON$2,0),MATCH(AZ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-20109.129280320019},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$ON$2,0),MATCH(BA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$ON$2,0),MATCH(BA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$ON$2,0),MATCH(BA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$ON$2,0),MATCH(BA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-21810.458368635998},10103,"Clark County PUD #1",{"$f":"IF(OR(BD$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F10)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.4541574074073651},{"$f":"IF(OR(BE$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G10)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H10)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":27.492959999999982},{"$f":"IF(OR(BG$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I10)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J10)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":62.780172500000049},{"$f":"IF(OR(BI$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K10)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L10)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":91.135725961538412},{"$f":"IF(OR(BK$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M10)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N10)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":53.039764999999932},{"$f":"IF(OR(BM$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O10)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P10)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":91.269576923076926},{"$f":"IF(OR(BO$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q10)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R10)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":52.771024038461547},{"$f":"IF(OR(BQ$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S10)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T10)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":43.483319999999978},{"$f":"IF(OR(BS$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U10)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V10)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.315987980769208},{"$f":"IF(OR(BU$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W10)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X10)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.59073076923076},{"$f":"IF(OR(BW$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y10)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z10)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":57.680283653846203},{"$f":"IF(OR(BY$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA10)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(BZ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(BZ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB10)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":72.984092500000031},{"$f":"IF(OR(CA$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CA$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CA$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC10)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CB$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CB$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD10)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.3494907407406913},{"$f":"IF(OR(CC$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CC$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CC$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE10)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF10)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":26.00712500000003},{"$f":"IF(OR(CE$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG10)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH10)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":63.991966346153788},{"$f":"IF(OR(CG$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI10)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ10)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":89.956312500000024},{"$f":"IF(OR(CI$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK10)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL10)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":30.243234374999986},{"$f":"IF(OR(CK$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM10)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN10)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":92.54318287037043},{"$f":"IF(OR(CM$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO10)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP10)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":52.914158653846215},{"$f":"IF(OR(CO$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ10)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR10)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":43.58077999999999},{"$f":"IF(OR(CQ$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS10)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT10)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.417043269230717},{"$f":"IF(OR(CS$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU10)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV10)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.722067307692242},{"$f":"IF(OR(CU$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW10)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX10)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":57.821887019230786},{"$f":"IF(OR(CW$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY10)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ10)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":73.097530000000006},{"$f":"IF(OR(CY$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$ON,MATCH(CY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$ON,MATCH(CY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA10)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10105,"Clatskanie PUD",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ON$201,MATCH($B11,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ON$201,MATCH($B11,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ON$201,MATCH($B11,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ON$201,MATCH($B11,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B11,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.24315E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ON$201,MATCH($B11,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ON$201,MATCH($B11,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ON$201,MATCH($B11,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ON$201,MATCH($B11,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B11,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.3146400000000001E-2},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$ON$2,0),MATCH(F$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$ON$2,0),MATCH(F$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$ON$2,0),MATCH(F$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$ON$2,0),MATCH(F$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-228.99337092199858},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$ON$2,0),MATCH(G$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$ON$2,0),MATCH(G$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$ON$2,0),MATCH(G$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$ON$2,0),MATCH(G$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6349.8436488480002},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$ON$2,0),MATCH(H$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$ON$2,0),MATCH(H$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$ON$2,0),MATCH(H$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$ON$2,0),MATCH(H$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10428.034424331992},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$ON$2,0),MATCH(I$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$ON$2,0),MATCH(I$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$ON$2,0),MATCH(I$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$ON$2,0),MATCH(I$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":473.90911370349932},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$ON$2,0),MATCH(J$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$ON$2,0),MATCH(J$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$ON$2,0),MATCH(J$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$ON$2,0),MATCH(J$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7912.5731179680006},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$ON$2,0),MATCH(K$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$ON$2,0),MATCH(K$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$ON$2,0),MATCH(K$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$ON$2,0),MATCH(K$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3898.030781393998},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$ON$2,0),MATCH(L$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$ON$2,0),MATCH(L$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$ON$2,0),MATCH(L$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$ON$2,0),MATCH(L$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3140.694876032001},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$ON$2,0),MATCH(M$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$ON$2,0),MATCH(M$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$ON$2,0),MATCH(M$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$ON$2,0),MATCH(M$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9379.9090993940008},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$ON$2,0),MATCH(N$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$ON$2,0),MATCH(N$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$ON$2,0),MATCH(N$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$ON$2,0),MATCH(N$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3569.5748529940029},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$ON$2,0),MATCH(O$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$ON$2,0),MATCH(O$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$ON$2,0),MATCH(O$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$ON$2,0),MATCH(O$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7642.9508978060003},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$ON$2,0),MATCH(P$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$ON$2,0),MATCH(P$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$ON$2,0),MATCH(P$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$ON$2,0),MATCH(P$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1214.7519763960081},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$ON$2,0),MATCH(Q$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$ON$2,0),MATCH(Q$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$ON$2,0),MATCH(Q$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$ON$2,0),MATCH(Q$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8931.3905127885009},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$ON$2,0),MATCH(R$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$ON$2,0),MATCH(R$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$ON$2,0),MATCH(R$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$ON$2,0),MATCH(R$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6786.4702549639987},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$ON$2,0),MATCH(S$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$ON$2,0),MATCH(S$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$ON$2,0),MATCH(S$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$ON$2,0),MATCH(S$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9170.5460709159997},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$ON$2,0),MATCH(T$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$ON$2,0),MATCH(T$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$ON$2,0),MATCH(T$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$ON$2,0),MATCH(T$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-18062.46178365},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$ON$2,0),MATCH(U$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$ON$2,0),MATCH(U$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$ON$2,0),MATCH(U$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$ON$2,0),MATCH(U$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1638.9601741739971},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$ON$2,0),MATCH(V$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$ON$2,0),MATCH(V$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$ON$2,0),MATCH(V$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$ON$2,0),MATCH(V$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-19940.550885286},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$ON$2,0),MATCH(W$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$ON$2,0),MATCH(W$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$ON$2,0),MATCH(W$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$ON$2,0),MATCH(W$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4422.8443380839999},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$ON$2,0),MATCH(X$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$ON$2,0),MATCH(X$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$ON$2,0),MATCH(X$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$ON$2,0),MATCH(X$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9424.4000927860034},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$ON$2,0),MATCH(Y$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$ON$2,0),MATCH(Y$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$ON$2,0),MATCH(Y$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$ON$2,0),MATCH(Y$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7623.1332547120001},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$ON$2,0),MATCH(Z$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$ON$2,0),MATCH(Z$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$ON$2,0),MATCH(Z$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$ON$2,0),MATCH(Z$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8297.5765520360001},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$ON$2,0),MATCH(AA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$ON$2,0),MATCH(AA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$ON$2,0),MATCH(AA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$ON$2,0),MATCH(AA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7775.748134712001},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$ON$2,0),MATCH(AB$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$ON$2,0),MATCH(AB$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$ON$2,0),MATCH(AB$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$ON$2,0),MATCH(AB$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2166.7960864000052},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$ON$2,0),MATCH(AC$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$ON$2,0),MATCH(AC$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$ON$2,0),MATCH(AC$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$ON$2,0),MATCH(AC$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6566.457510780001},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$ON$2,0),MATCH(AD$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$ON$2,0),MATCH(AD$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$ON$2,0),MATCH(AD$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$ON$2,0),MATCH(AD$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-710.45121680320153},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$ON$2,0),MATCH(AE$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$ON$2,0),MATCH(AE$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$ON$2,0),MATCH(AE$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$ON$2,0),MATCH(AE$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6382.2824313087986},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$ON$2,0),MATCH(AF$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$ON$2,0),MATCH(AF$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$ON$2,0),MATCH(AF$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$ON$2,0),MATCH(AF$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-13030.445470099199},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$ON$2,0),MATCH(AG$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$ON$2,0),MATCH(AG$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$ON$2,0),MATCH(AG$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$ON$2,0),MATCH(AG$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1709.8719369095961},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$ON$2,0),MATCH(AH$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$ON$2,0),MATCH(AH$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$ON$2,0),MATCH(AH$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$ON$2,0),MATCH(AH$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7200.1687927808016},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$ON$2,0),MATCH(AI$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$ON$2,0),MATCH(AI$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$ON$2,0),MATCH(AI$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$ON$2,0),MATCH(AI$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2097.4467760863918},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$ON$2,0),MATCH(AJ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$ON$2,0),MATCH(AJ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2461.7062536191952},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$ON$2,0),MATCH(AK$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$ON$2,0),MATCH(AK$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$ON$2,0),MATCH(AK$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$ON$2,0),MATCH(AK$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12446.782916886401},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$ON$2,0),MATCH(AL$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$ON$2,0),MATCH(AL$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$ON$2,0),MATCH(AL$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$ON$2,0),MATCH(AL$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5874.9046819552022},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$ON$2,0),MATCH(AM$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$ON$2,0),MATCH(AM$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$ON$2,0),MATCH(AM$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$ON$2,0),MATCH(AM$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9706.0696878879971},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$ON$2,0),MATCH(AN$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$ON$2,0),MATCH(AN$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$ON$2,0),MATCH(AN$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$ON$2,0),MATCH(AN$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3951.4078573376028},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$ON$2,0),MATCH(AO$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$ON$2,0),MATCH(AO$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$ON$2,0),MATCH(AO$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$ON$2,0),MATCH(AO$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8401.8820444855992},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$ON$2,0),MATCH(AP$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$ON$2,0),MATCH(AP$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$ON$2,0),MATCH(AP$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$ON$2,0),MATCH(AP$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8045.3295214784011},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$ON$2,0),MATCH(AQ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$ON$2,0),MATCH(AQ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10327.707469049597},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$ON$2,0),MATCH(AR$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$ON$2,0),MATCH(AR$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$ON$2,0),MATCH(AR$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$ON$2,0),MATCH(AR$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-18526.393251440004},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$ON$2,0),MATCH(AS$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$ON$2,0),MATCH(AS$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$ON$2,0),MATCH(AS$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$ON$2,0),MATCH(AS$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1236.0496192544015},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$ON$2,0),MATCH(AT$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$ON$2,0),MATCH(AT$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$ON$2,0),MATCH(AT$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$ON$2,0),MATCH(AT$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-20281.191218921602},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$ON$2,0),MATCH(AU$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$ON$2,0),MATCH(AU$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$ON$2,0),MATCH(AU$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$ON$2,0),MATCH(AU$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4095.9250013504025},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$ON$2,0),MATCH(AV$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$ON$2,0),MATCH(AV$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$ON$2,0),MATCH(AV$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$ON$2,0),MATCH(AV$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9131.4250309216004},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$ON$2,0),MATCH(AW$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$ON$2,0),MATCH(AW$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$ON$2,0),MATCH(AW$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$ON$2,0),MATCH(AW$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8712.0652758271972},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$ON$2,0),MATCH(AX$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$ON$2,0),MATCH(AX$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$ON$2,0),MATCH(AX$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$ON$2,0),MATCH(AX$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7946.0801377215976},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$ON$2,0),MATCH(AY$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$ON$2,0),MATCH(AY$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$ON$2,0),MATCH(AY$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$ON$2,0),MATCH(AY$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8869.0852038271987},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$ON$2,0),MATCH(AZ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$ON$2,0),MATCH(AZ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1486.0294518399969},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$ON$2,0),MATCH(BA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$ON$2,0),MATCH(BA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$ON$2,0),MATCH(BA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$ON$2,0),MATCH(BA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7574.4622639679983},10105,"Clatskanie PUD",{"$f":"IF(OR(BD$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F11)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.7463449074074031},{"$f":"IF(OR(BE$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G11)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H11)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.615099999999986},{"$f":"IF(OR(BG$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I11)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J11)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.626897499999988},{"$f":"IF(OR(BI$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K11)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L11)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.478740384615371},{"$f":"IF(OR(BK$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M11)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N11)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":19.747154999999996},{"$f":"IF(OR(BM$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O11)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P11)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.704896634615395},{"$f":"IF(OR(BO$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q11)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R11)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.40354567307692},{"$f":"IF(OR(BQ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S11)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T11)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.594342500000007},{"$f":"IF(OR(BS$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U11)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V11)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.4247355769230765},{"$f":"IF(OR(BU$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W11)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X11)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.852485576923087},{"$f":"IF(OR(BW$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y11)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z11)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.429168269230772},{"$f":"IF(OR(BY$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA11)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(BZ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(BZ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB11)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.486307499999995},{"$f":"IF(OR(CA$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CA$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CA$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC11)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CB$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CB$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD11)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.2072453703703712},{"$f":"IF(OR(CC$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CC$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CC$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE11)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF11)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.509242187499995},{"$f":"IF(OR(CE$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG11)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH11)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.221947115384598},{"$f":"IF(OR(CG$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI11)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ11)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":4.0363399999999743},{"$f":"IF(OR(CI$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK11)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL11)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.767369791666658},{"$f":"IF(OR(CK$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM11)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN11)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":3.9301481481481479},{"$f":"IF(OR(CM$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO11)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP11)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":5.1721923076922849},{"$f":"IF(OR(CO$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ11)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR11)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.0918325000000051},{"$f":"IF(OR(CQ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS11)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT11)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":1.6061322115384593},{"$f":"IF(OR(CS$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU11)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV11)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":3.7455649038461445},{"$f":"IF(OR(CU$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW11)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX11)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":3.3519903846153767},{"$f":"IF(OR(CW$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY11)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ11)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":2.3334624999999818},{"$f":"IF(OR(CY$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$ON,MATCH(CY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$ON,MATCH(CY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA11)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10123,"Cowlitz County PUD #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ON$201,MATCH($B12,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ON$201,MATCH($B12,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ON$201,MATCH($B12,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ON$201,MATCH($B12,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B12,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":5.9582099999999999E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ON$201,MATCH($B12,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ON$201,MATCH($B12,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ON$201,MATCH($B12,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ON$201,MATCH($B12,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B12,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":6.2153699999999999E-2},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$ON$2,0),MATCH(F$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$ON$2,0),MATCH(F$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$ON$2,0),MATCH(F$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$ON$2,0),MATCH(F$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-547.96685435480322},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$ON$2,0),MATCH(G$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$ON$2,0),MATCH(G$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$ON$2,0),MATCH(G$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$ON$2,0),MATCH(G$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":30890.992950563203},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$ON$2,0),MATCH(H$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$ON$2,0),MATCH(H$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$ON$2,0),MATCH(H$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$ON$2,0),MATCH(H$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-48825.423790048779},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$ON$2,0),MATCH(I$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$ON$2,0),MATCH(I$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$ON$2,0),MATCH(I$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$ON$2,0),MATCH(I$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10895.089000626889},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$ON$2,0),MATCH(J$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$ON$2,0),MATCH(J$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$ON$2,0),MATCH(J$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$ON$2,0),MATCH(J$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-31788.145276771218},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$ON$2,0),MATCH(K$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$ON$2,0),MATCH(K$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$ON$2,0),MATCH(K$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$ON$2,0),MATCH(K$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":30948.192938679582},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$ON$2,0),MATCH(L$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$ON$2,0),MATCH(L$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$ON$2,0),MATCH(L$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$ON$2,0),MATCH(L$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11324.362842828821},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$ON$2,0),MATCH(M$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$ON$2,0),MATCH(M$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$ON$2,0),MATCH(M$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$ON$2,0),MATCH(M$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":48232.365999879607},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$ON$2,0),MATCH(N$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$ON$2,0),MATCH(N$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$ON$2,0),MATCH(N$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$ON$2,0),MATCH(N$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5607.173098119616},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$ON$2,0),MATCH(O$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$ON$2,0),MATCH(O$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$ON$2,0),MATCH(O$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$ON$2,0),MATCH(O$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":34009.576162600395},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$ON$2,0),MATCH(P$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$ON$2,0),MATCH(P$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$ON$2,0),MATCH(P$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$ON$2,0),MATCH(P$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4720.9022042935831},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$ON$2,0),MATCH(Q$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$ON$2,0),MATCH(Q$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$ON$2,0),MATCH(Q$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$ON$2,0),MATCH(Q$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":39784.561018365916},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$ON$2,0),MATCH(R$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$ON$2,0),MATCH(R$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$ON$2,0),MATCH(R$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$ON$2,0),MATCH(R$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15643.112424517603},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$ON$2,0),MATCH(S$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$ON$2,0),MATCH(S$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$ON$2,0),MATCH(S$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$ON$2,0),MATCH(S$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":35351.502902274398},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$ON$2,0),MATCH(T$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$ON$2,0),MATCH(T$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$ON$2,0),MATCH(T$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$ON$2,0),MATCH(T$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-49777.221400909999},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$ON$2,0),MATCH(U$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$ON$2,0),MATCH(U$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$ON$2,0),MATCH(U$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$ON$2,0),MATCH(U$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":26400.154438068406},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$ON$2,0),MATCH(V$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$ON$2,0),MATCH(V$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$ON$2,0),MATCH(V$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$ON$2,0),MATCH(V$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-101554.73795483238},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$ON$2,0),MATCH(W$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$ON$2,0),MATCH(W$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$ON$2,0),MATCH(W$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$ON$2,0),MATCH(W$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-23604.729978325588},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$ON$2,0),MATCH(X$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$ON$2,0),MATCH(X$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$ON$2,0),MATCH(X$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$ON$2,0),MATCH(X$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-50734.257735332416},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$ON$2,0),MATCH(Y$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$ON$2,0),MATCH(Y$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$ON$2,0),MATCH(Y$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$ON$2,0),MATCH(Y$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":28506.572677140794},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$ON$2,0),MATCH(Z$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$ON$2,0),MATCH(Z$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$ON$2,0),MATCH(Z$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$ON$2,0),MATCH(Z$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-43332.469589282409},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$ON$2,0),MATCH(AA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$ON$2,0),MATCH(AA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$ON$2,0),MATCH(AA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$ON$2,0),MATCH(AA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":31663.150069140785},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$ON$2,0),MATCH(AB$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$ON$2,0),MATCH(AB$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$ON$2,0),MATCH(AB$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$ON$2,0),MATCH(AB$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-17639.195157759998},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$ON$2,0),MATCH(AC$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$ON$2,0),MATCH(AC$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$ON$2,0),MATCH(AC$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$ON$2,0),MATCH(AC$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":23273.001604452002},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$ON$2,0),MATCH(AD$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$ON$2,0),MATCH(AD$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$ON$2,0),MATCH(AD$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$ON$2,0),MATCH(AD$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6541.2674061355938},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$ON$2,0),MATCH(AE$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$ON$2,0),MATCH(AE$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$ON$2,0),MATCH(AE$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$ON$2,0),MATCH(AE$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":27955.103601110401},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$ON$2,0),MATCH(AF$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$ON$2,0),MATCH(AF$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$ON$2,0),MATCH(AF$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$ON$2,0),MATCH(AF$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-64417.423125053581},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$ON$2,0),MATCH(AG$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$ON$2,0),MATCH(AG$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$ON$2,0),MATCH(AG$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$ON$2,0),MATCH(AG$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":14471.978218219272},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$ON$2,0),MATCH(AH$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$ON$2,0),MATCH(AH$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$ON$2,0),MATCH(AH$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$ON$2,0),MATCH(AH$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-30729.530454486434},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$ON$2,0),MATCH(AI$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$ON$2,0),MATCH(AI$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$ON$2,0),MATCH(AI$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$ON$2,0),MATCH(AI$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":18387.200252361188},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$ON$2,0),MATCH(AJ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$ON$2,0),MATCH(AJ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4917.7045867136039},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$ON$2,0),MATCH(AK$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$ON$2,0),MATCH(AK$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$ON$2,0),MATCH(AK$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$ON$2,0),MATCH(AK$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":60006.008868761201},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$ON$2,0),MATCH(AL$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$ON$2,0),MATCH(AL$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$ON$2,0),MATCH(AL$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$ON$2,0),MATCH(AL$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":14323.998117951589},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$ON$2,0),MATCH(AM$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$ON$2,0),MATCH(AM$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$ON$2,0),MATCH(AM$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$ON$2,0),MATCH(AM$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":41170.785855754017},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$ON$2,0),MATCH(AN$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$ON$2,0),MATCH(AN$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$ON$2,0),MATCH(AN$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$ON$2,0),MATCH(AN$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5044.9313384808192},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$ON$2,0),MATCH(AO$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$ON$2,0),MATCH(AO$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$ON$2,0),MATCH(AO$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$ON$2,0),MATCH(AO$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":34104.008996002303},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$ON$2,0),MATCH(AP$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$ON$2,0),MATCH(AP$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$ON$2,0),MATCH(AP$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$ON$2,0),MATCH(AP$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":17871.593896847189},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$ON$2,0),MATCH(AQ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$ON$2,0),MATCH(AQ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":37628.605290776803},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$ON$2,0),MATCH(AR$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$ON$2,0),MATCH(AR$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$ON$2,0),MATCH(AR$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$ON$2,0),MATCH(AR$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-50442.394187269994},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$ON$2,0),MATCH(AS$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$ON$2,0),MATCH(AS$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$ON$2,0),MATCH(AS$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$ON$2,0),MATCH(AS$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":28375.565109394782},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$ON$2,0),MATCH(AT$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$ON$2,0),MATCH(AT$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$ON$2,0),MATCH(AT$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$ON$2,0),MATCH(AT$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-104530.91311510277},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$ON$2,0),MATCH(AU$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$ON$2,0),MATCH(AU$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$ON$2,0),MATCH(AU$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$ON$2,0),MATCH(AU$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-23867.981467423189},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$ON$2,0),MATCH(AV$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$ON$2,0),MATCH(AV$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$ON$2,0),MATCH(AV$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$ON$2,0),MATCH(AV$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-51748.72327360278},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$ON$2,0),MATCH(AW$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$ON$2,0),MATCH(AW$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$ON$2,0),MATCH(AW$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$ON$2,0),MATCH(AW$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":30550.76833177761},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$ON$2,0),MATCH(AX$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$ON$2,0),MATCH(AX$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$ON$2,0),MATCH(AX$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$ON$2,0),MATCH(AX$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-44081.249261752819},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$ON$2,0),MATCH(AY$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$ON$2,0),MATCH(AY$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$ON$2,0),MATCH(AY$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$ON$2,0),MATCH(AY$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":33811.33515577759},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$ON$2,0),MATCH(AZ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$ON$2,0),MATCH(AZ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-17316.594566719985},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$ON$2,0),MATCH(BA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$ON$2,0),MATCH(BA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$ON$2,0),MATCH(BA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$ON$2,0),MATCH(BA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":25057.317494644012},10123,"Cowlitz County PUD #1",{"$f":"IF(OR(BD$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F12)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":230.19230555555552},{"$f":"IF(OR(BE$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G12)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H12)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":219.78336000000002},{"$f":"IF(OR(BG$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I12)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J12)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":223.13285000000008},{"$f":"IF(OR(BI$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K12)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L12)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":226.79757211538458},{"$f":"IF(OR(BK$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M12)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N12)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":236.42163250000004},{"$f":"IF(OR(BM$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O12)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P12)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":216.78928846153858},{"$f":"IF(OR(BO$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q12)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R12)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":256.74292307692303},{"$f":"IF(OR(BQ$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S12)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T12)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":229.56277249999991},{"$f":"IF(OR(BS$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U12)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V12)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":222.49954086538474},{"$f":"IF(OR(BU$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W12)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X12)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":218.19871634615382},{"$f":"IF(OR(BW$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y12)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z12)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":236.92779086538474},{"$f":"IF(OR(BY$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA12)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(BZ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(BZ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB12)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":231.70448749999994},{"$f":"IF(OR(CA$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CA$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CA$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC12)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CB$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CB$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD12)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":229.83207407407414},{"$f":"IF(OR(CC$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CC$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CC$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE12)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF12)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":220.2036901041667},{"$f":"IF(OR(CE$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG12)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH12)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":221.52537980769239},{"$f":"IF(OR(CG$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI12)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ12)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":205.18831249999994},{"$f":"IF(OR(CI$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK12)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL12)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":200.61661197916663},{"$f":"IF(OR(CK$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM12)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN12)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":198.13054861111115},{"$f":"IF(OR(CM$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO12)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP12)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":240.99732692307697},{"$f":"IF(OR(CO$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ12)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR12)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":213.86037249999995},{"$f":"IF(OR(CQ$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS12)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT12)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":207.11688942307694},{"$f":"IF(OR(CS$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU12)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV12)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":202.71462980769226},{"$f":"IF(OR(CU$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW12)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX12)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":221.50779326923083},{"$f":"IF(OR(CW$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY12)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ12)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":216.46450999999993},{"$f":"IF(OR(CY$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$ON,MATCH(CY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$ON,MATCH(CY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA12)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10157,"Emerald County PUD",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ON$201,MATCH($B13,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ON$201,MATCH($B13,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ON$201,MATCH($B13,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ON$201,MATCH($B13,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B13,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":7.0742000000000001E-3},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ON$201,MATCH($B13,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ON$201,MATCH($B13,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ON$201,MATCH($B13,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ON$201,MATCH($B13,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B13,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":7.0742000000000001E-3},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$ON$2,0),MATCH(F$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$ON$2,0),MATCH(F$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$ON$2,0),MATCH(F$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$ON$2,0),MATCH(F$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":77.150632210399635},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$ON$2,0),MATCH(G$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$ON$2,0),MATCH(G$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$ON$2,0),MATCH(G$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$ON$2,0),MATCH(G$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1028.3400598464013},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$ON$2,0),MATCH(H$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$ON$2,0),MATCH(H$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$ON$2,0),MATCH(H$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$ON$2,0),MATCH(H$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-287.9503665775992},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$ON$2,0),MATCH(I$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$ON$2,0),MATCH(I$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$ON$2,0),MATCH(I$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$ON$2,0),MATCH(I$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2276.1495472437946},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$ON$2,0),MATCH(J$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$ON$2,0),MATCH(J$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$ON$2,0),MATCH(J$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$ON$2,0),MATCH(J$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5281.1298109375966},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$ON$2,0),MATCH(K$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$ON$2,0),MATCH(K$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$ON$2,0),MATCH(K$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$ON$2,0),MATCH(K$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4140.9904825191988},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$ON$2,0),MATCH(L$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$ON$2,0),MATCH(L$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$ON$2,0),MATCH(L$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$ON$2,0),MATCH(L$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6319.5952101375988},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$ON$2,0),MATCH(M$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$ON$2,0),MATCH(M$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$ON$2,0),MATCH(M$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$ON$2,0),MATCH(M$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6958.1531249191976},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$ON$2,0),MATCH(N$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$ON$2,0),MATCH(N$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$ON$2,0),MATCH(N$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$ON$2,0),MATCH(N$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7025.9598253991971},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$ON$2,0),MATCH(O$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$ON$2,0),MATCH(O$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$ON$2,0),MATCH(O$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$ON$2,0),MATCH(O$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4678.2228080408022},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$ON$2,0),MATCH(P$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$ON$2,0),MATCH(P$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$ON$2,0),MATCH(P$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$ON$2,0),MATCH(P$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2776.2304268527987},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$ON$2,0),MATCH(Q$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$ON$2,0),MATCH(Q$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$ON$2,0),MATCH(Q$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$ON$2,0),MATCH(Q$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2033.0259796218015},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$ON$2,0),MATCH(R$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$ON$2,0),MATCH(R$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$ON$2,0),MATCH(R$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$ON$2,0),MATCH(R$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5043.3498039951992},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$ON$2,0),MATCH(S$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$ON$2,0),MATCH(S$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$ON$2,0),MATCH(S$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$ON$2,0),MATCH(S$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3312.6246727888029},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$ON$2,0),MATCH(T$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$ON$2,0),MATCH(T$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$ON$2,0),MATCH(T$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$ON$2,0),MATCH(T$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4328.8417628200041},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$ON$2,0),MATCH(U$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$ON$2,0),MATCH(U$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$ON$2,0),MATCH(U$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$ON$2,0),MATCH(U$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-591.84041822320069},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$ON$2,0),MATCH(V$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$ON$2,0),MATCH(V$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$ON$2,0),MATCH(V$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$ON$2,0),MATCH(V$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10693.4088397048},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$ON$2,0),MATCH(W$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$ON$2,0),MATCH(W$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$ON$2,0),MATCH(W$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$ON$2,0),MATCH(W$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5465.5403484112012},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$ON$2,0),MATCH(X$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$ON$2,0),MATCH(X$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$ON$2,0),MATCH(X$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$ON$2,0),MATCH(X$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4661.0239507047991},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$ON$2,0),MATCH(Y$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$ON$2,0),MATCH(Y$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$ON$2,0),MATCH(Y$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$ON$2,0),MATCH(Y$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1457.6370939616027},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$ON$2,0),MATCH(Z$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$ON$2,0),MATCH(Z$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$ON$2,0),MATCH(Z$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$ON$2,0),MATCH(Z$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2379.4342036048001},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$ON$2,0),MATCH(AA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$ON$2,0),MATCH(AA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$ON$2,0),MATCH(AA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$ON$2,0),MATCH(AA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":94.076077961599367},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$ON$2,0),MATCH(AB$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$ON$2,0),MATCH(AB$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$ON$2,0),MATCH(AB$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$ON$2,0),MATCH(AB$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1753.9194115200044},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$ON$2,0),MATCH(AC$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$ON$2,0),MATCH(AC$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$ON$2,0),MATCH(AC$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$ON$2,0),MATCH(AC$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-547.21058189599717},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$ON$2,0),MATCH(AD$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$ON$2,0),MATCH(AD$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$ON$2,0),MATCH(AD$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$ON$2,0),MATCH(AD$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":260.76563221040487},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$ON$2,0),MATCH(AE$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$ON$2,0),MATCH(AE$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$ON$2,0),MATCH(AE$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$ON$2,0),MATCH(AE$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1147.3690598463982},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$ON$2,0),MATCH(AF$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$ON$2,0),MATCH(AF$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$ON$2,0),MATCH(AF$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$ON$2,0),MATCH(AF$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":245.02663342239975},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$ON$2,0),MATCH(AG$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$ON$2,0),MATCH(AG$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$ON$2,0),MATCH(AG$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$ON$2,0),MATCH(AG$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2091.6545472437992},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$ON$2,0),MATCH(AH$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$ON$2,0),MATCH(AH$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$ON$2,0),MATCH(AH$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$ON$2,0),MATCH(AH$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5160.9768109375946},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$ON$2,0),MATCH(AI$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$ON$2,0),MATCH(AI$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$ON$2,0),MATCH(AI$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$ON$2,0),MATCH(AI$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4651.041482519202},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$ON$2,0),MATCH(AJ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$ON$2,0),MATCH(AJ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6887.9572101375998},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$ON$2,0),MATCH(AK$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$ON$2,0),MATCH(AK$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$ON$2,0),MATCH(AK$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$ON$2,0),MATCH(AK$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6767.8461249191969},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$ON$2,0),MATCH(AL$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$ON$2,0),MATCH(AL$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$ON$2,0),MATCH(AL$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$ON$2,0),MATCH(AL$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7167.1406700455955},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$ON$2,0),MATCH(AM$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$ON$2,0),MATCH(AM$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$ON$2,0),MATCH(AM$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$ON$2,0),MATCH(AM$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4608.9102303639993},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$ON$2,0),MATCH(AN$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$ON$2,0),MATCH(AN$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$ON$2,0),MATCH(AN$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$ON$2,0),MATCH(AN$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2653.1064268528025},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$ON$2,0),MATCH(AO$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$ON$2,0),MATCH(AO$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$ON$2,0),MATCH(AO$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$ON$2,0),MATCH(AO$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2488.7459796217991},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$ON$2,0),MATCH(AP$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$ON$2,0),MATCH(AP$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$ON$2,0),MATCH(AP$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$ON$2,0),MATCH(AP$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5235.8678039951956},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$ON$2,0),MATCH(AQ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$ON$2,0),MATCH(AQ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3441.5476727887999},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$ON$2,0),MATCH(AR$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$ON$2,0),MATCH(AR$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$ON$2,0),MATCH(AR$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$ON$2,0),MATCH(AR$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4155.5627628200018},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$ON$2,0),MATCH(AS$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$ON$2,0),MATCH(AS$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$ON$2,0),MATCH(AS$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$ON$2,0),MATCH(AS$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-467.74341822320093},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$ON$2,0),MATCH(AT$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$ON$2,0),MATCH(AT$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$ON$2,0),MATCH(AT$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$ON$2,0),MATCH(AT$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10515.996839704796},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$ON$2,0),MATCH(AU$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$ON$2,0),MATCH(AU$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$ON$2,0),MATCH(AU$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$ON$2,0),MATCH(AU$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5350.6793484112022},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$ON$2,0),MATCH(AV$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$ON$2,0),MATCH(AV$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$ON$2,0),MATCH(AV$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$ON$2,0),MATCH(AV$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4476.1869507047995},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$ON$2,0),MATCH(AW$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$ON$2,0),MATCH(AW$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$ON$2,0),MATCH(AW$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$ON$2,0),MATCH(AW$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1586.8790939616028},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$ON$2,0),MATCH(AX$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$ON$2,0),MATCH(AX$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$ON$2,0),MATCH(AX$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$ON$2,0),MATCH(AX$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2185.4322036047997},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$ON$2,0),MATCH(AY$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$ON$2,0),MATCH(AY$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$ON$2,0),MATCH(AY$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$ON$2,0),MATCH(AY$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":214.37107796159944},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$ON$2,0),MATCH(AZ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$ON$2,0),MATCH(AZ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1585.9804115199986},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$ON$2,0),MATCH(BA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$ON$2,0),MATCH(BA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$ON$2,0),MATCH(BA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$ON$2,0),MATCH(BA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-429.62158189599904},10157,"Emerald County PUD",{"$f":"IF(OR(BD$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F13)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":18.284293981481493},{"$f":"IF(OR(BE$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G13)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H13)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.4417925000000054},{"$f":"IF(OR(BG$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I13)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J13)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.595169999999996},{"$f":"IF(OR(BI$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K13)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L13)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":18.155278846153848},{"$f":"IF(OR(BK$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M13)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N13)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BM$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O13)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P13)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.964350961538472},{"$f":"IF(OR(BO$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q13)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R13)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.2363197115384565},{"$f":"IF(OR(BQ$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S13)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T13)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BS$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U13)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V13)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0.81698798076923218},{"$f":"IF(OR(BU$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W13)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X13)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.5559423076923107},{"$f":"IF(OR(BW$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y13)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z13)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.1264206730769111},{"$f":"IF(OR(BY$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA13)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(BZ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(BZ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB13)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":1.8477775000000136},{"$f":"IF(OR(CA$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CA$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CA$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC13)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CB$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CB$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD13)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":18.063259259259251},{"$f":"IF(OR(CC$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CC$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CC$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE13)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF13)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":3.6127812499999976},{"$f":"IF(OR(CE$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG13)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH13)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.15264663461538},{"$f":"IF(OR(CG$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI13)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ13)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.362844999999991},{"$f":"IF(OR(CI$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK13)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL13)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CK$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM13)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN13)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.686921296296283},{"$f":"IF(OR(CM$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO13)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP13)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.9995360576923105},{"$f":"IF(OR(CO$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ13)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR13)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CQ$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS13)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT13)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0.46751682692307206},{"$f":"IF(OR(CS$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU13)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV13)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.2526225961538398},{"$f":"IF(OR(CU$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW13)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX13)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.796069711538447},{"$f":"IF(OR(CW$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY13)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ13)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":1.5149300000000068},{"$f":"IF(OR(CY$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$ON,MATCH(CY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$ON,MATCH(CY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA13)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10183,"Franklin County PUD #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ON$201,MATCH($B14,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ON$201,MATCH($B14,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ON$201,MATCH($B14,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ON$201,MATCH($B14,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B14,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.66175E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ON$201,MATCH($B14,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ON$201,MATCH($B14,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ON$201,MATCH($B14,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ON$201,MATCH($B14,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B14,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.66175E-2},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$ON$2,0),MATCH(F$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$ON$2,0),MATCH(F$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$ON$2,0),MATCH(F$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$ON$2,0),MATCH(F$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-438.35708508999232},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$ON$2,0),MATCH(G$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$ON$2,0),MATCH(G$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$ON$2,0),MATCH(G$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$ON$2,0),MATCH(G$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3210.1555805600037},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$ON$2,0),MATCH(H$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$ON$2,0),MATCH(H$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$ON$2,0),MATCH(H$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$ON$2,0),MATCH(H$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-17208.49589654},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$ON$2,0),MATCH(I$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$ON$2,0),MATCH(I$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$ON$2,0),MATCH(I$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$ON$2,0),MATCH(I$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6017.397952542502},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$ON$2,0),MATCH(J$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$ON$2,0),MATCH(J$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$ON$2,0),MATCH(J$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$ON$2,0),MATCH(J$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7940.7307469600055},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$ON$2,0),MATCH(K$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$ON$2,0),MATCH(K$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$ON$2,0),MATCH(K$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$ON$2,0),MATCH(K$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2650.0289899299969},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$ON$2,0),MATCH(L$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$ON$2,0),MATCH(L$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$ON$2,0),MATCH(L$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$ON$2,0),MATCH(L$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2907.9201830399979},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$ON$2,0),MATCH(M$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$ON$2,0),MATCH(M$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$ON$2,0),MATCH(M$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$ON$2,0),MATCH(M$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6913.7806999300046},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$ON$2,0),MATCH(N$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$ON$2,0),MATCH(N$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$ON$2,0),MATCH(N$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$ON$2,0),MATCH(N$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-406.72070806999545},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$ON$2,0),MATCH(O$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$ON$2,0),MATCH(O$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$ON$2,0),MATCH(O$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$ON$2,0),MATCH(O$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2739.7805340699997},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$ON$2,0),MATCH(P$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$ON$2,0),MATCH(P$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$ON$2,0),MATCH(P$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$ON$2,0),MATCH(P$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9403.9497373799895},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$ON$2,0),MATCH(Q$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$ON$2,0),MATCH(Q$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$ON$2,0),MATCH(Q$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$ON$2,0),MATCH(Q$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1096.3286457175018},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$ON$2,0),MATCH(R$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$ON$2,0),MATCH(R$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$ON$2,0),MATCH(R$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$ON$2,0),MATCH(R$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5268.3225165800031},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$ON$2,0),MATCH(S$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$ON$2,0),MATCH(S$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$ON$2,0),MATCH(S$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$ON$2,0),MATCH(S$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3845.7030920200013},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$ON$2,0),MATCH(T$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$ON$2,0),MATCH(T$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$ON$2,0),MATCH(T$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$ON$2,0),MATCH(T$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5076.7903842500091},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$ON$2,0),MATCH(U$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$ON$2,0),MATCH(U$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$ON$2,0),MATCH(U$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$ON$2,0),MATCH(U$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5636.0556709699995},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$ON$2,0),MATCH(V$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$ON$2,0),MATCH(V$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$ON$2,0),MATCH(V$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$ON$2,0),MATCH(V$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10748.850994669992},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$ON$2,0),MATCH(W$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$ON$2,0),MATCH(W$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$ON$2,0),MATCH(W$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$ON$2,0),MATCH(W$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2305.8305129799992},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$ON$2,0),MATCH(X$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$ON$2,0),MATCH(X$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$ON$2,0),MATCH(X$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$ON$2,0),MATCH(X$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13523.389667829993},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$ON$2,0),MATCH(Y$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$ON$2,0),MATCH(Y$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$ON$2,0),MATCH(Y$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$ON$2,0),MATCH(Y$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":19488.461807639997},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$ON$2,0),MATCH(Z$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$ON$2,0),MATCH(Z$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$ON$2,0),MATCH(Z$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$ON$2,0),MATCH(Z$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":14862.501601579999},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$ON$2,0),MATCH(AA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$ON$2,0),MATCH(AA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$ON$2,0),MATCH(AA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$ON$2,0),MATCH(AA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":20003.71340764},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$ON$2,0),MATCH(AB$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$ON$2,0),MATCH(AB$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$ON$2,0),MATCH(AB$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$ON$2,0),MATCH(AB$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4763.2687919999953},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$ON$2,0),MATCH(AC$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$ON$2,0),MATCH(AC$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$ON$2,0),MATCH(AC$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$ON$2,0),MATCH(AC$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7860.0160490999988},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$ON$2,0),MATCH(AD$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$ON$2,0),MATCH(AD$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$ON$2,0),MATCH(AD$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$ON$2,0),MATCH(AD$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-309.46708508999291},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$ON$2,0),MATCH(AE$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$ON$2,0),MATCH(AE$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$ON$2,0),MATCH(AE$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$ON$2,0),MATCH(AE$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3287.7635805600003},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$ON$2,0),MATCH(AF$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$ON$2,0),MATCH(AF$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$ON$2,0),MATCH(AF$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$ON$2,0),MATCH(AF$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-18803.571896539994},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$ON$2,0),MATCH(AG$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$ON$2,0),MATCH(AG$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$ON$2,0),MATCH(AG$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$ON$2,0),MATCH(AG$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4142.6849525425023},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$ON$2,0),MATCH(AH$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$ON$2,0),MATCH(AH$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$ON$2,0),MATCH(AH$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$ON$2,0),MATCH(AH$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5623.9777469600012},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$ON$2,0),MATCH(AI$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$ON$2,0),MATCH(AI$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$ON$2,0),MATCH(AI$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$ON$2,0),MATCH(AI$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":725.96898992999922},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$ON$2,0),MATCH(AJ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$ON$2,0),MATCH(AJ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1072.1421830399995},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$ON$2,0),MATCH(AK$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$ON$2,0),MATCH(AK$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$ON$2,0),MATCH(AK$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$ON$2,0),MATCH(AK$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9146.6656999300067},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$ON$2,0),MATCH(AL$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$ON$2,0),MATCH(AL$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$ON$2,0),MATCH(AL$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$ON$2,0),MATCH(AL$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":616.34654248999868},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$ON$2,0),MATCH(AM$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$ON$2,0),MATCH(AM$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$ON$2,0),MATCH(AM$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$ON$2,0),MATCH(AM$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3551.8051593499986},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$ON$2,0),MATCH(AN$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$ON$2,0),MATCH(AN$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$ON$2,0),MATCH(AN$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$ON$2,0),MATCH(AN$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7644.0017373799928},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$ON$2,0),MATCH(AO$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$ON$2,0),MATCH(AO$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$ON$2,0),MATCH(AO$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$ON$2,0),MATCH(AO$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2620.5756457175012},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$ON$2,0),MATCH(AP$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$ON$2,0),MATCH(AP$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$ON$2,0),MATCH(AP$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$ON$2,0),MATCH(AP$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5413.9665165800034},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$ON$2,0),MATCH(AQ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$ON$2,0),MATCH(AQ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3933.6350920199984},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$ON$2,0),MATCH(AR$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$ON$2,0),MATCH(AR$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$ON$2,0),MATCH(AR$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$ON$2,0),MATCH(AR$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4852.8503842499995},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$ON$2,0),MATCH(AS$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$ON$2,0),MATCH(AS$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$ON$2,0),MATCH(AS$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$ON$2,0),MATCH(AS$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5793.0426709700077},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$ON$2,0),MATCH(AT$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$ON$2,0),MATCH(AT$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$ON$2,0),MATCH(AT$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$ON$2,0),MATCH(AT$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10406.96199466999},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$ON$2,0),MATCH(AU$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$ON$2,0),MATCH(AU$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$ON$2,0),MATCH(AU$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$ON$2,0),MATCH(AU$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2101.761512979996},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$ON$2,0),MATCH(AV$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$ON$2,0),MATCH(AV$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$ON$2,0),MATCH(AV$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$ON$2,0),MATCH(AV$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":14080.102667829997},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$ON$2,0),MATCH(AW$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$ON$2,0),MATCH(AW$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$ON$2,0),MATCH(AW$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$ON$2,0),MATCH(AW$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":19840.245807640003},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$ON$2,0),MATCH(AX$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$ON$2,0),MATCH(AX$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$ON$2,0),MATCH(AX$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$ON$2,0),MATCH(AX$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15361.067601579991},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$ON$2,0),MATCH(AY$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$ON$2,0),MATCH(AY$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$ON$2,0),MATCH(AY$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$ON$2,0),MATCH(AY$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":20321.262407640006},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$ON$2,0),MATCH(AZ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$ON$2,0),MATCH(AZ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4956.7637919999979},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$ON$2,0),MATCH(BA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$ON$2,0),MATCH(BA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$ON$2,0),MATCH(BA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$ON$2,0),MATCH(BA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7986.9010491000008},10183,"Franklin County PUD #1",{"$f":"IF(OR(BD$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F14)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":17.992567129629602},{"$f":"IF(OR(BE$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G14)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H14)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.82160249999999},{"$f":"IF(OR(BG$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I14)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J14)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":21.531942499999971},{"$f":"IF(OR(BI$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K14)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L14)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":16.947322115384591},{"$f":"IF(OR(BK$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M14)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N14)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.261245000000002},{"$f":"IF(OR(BM$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O14)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P14)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.023348557692309},{"$f":"IF(OR(BO$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q14)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R14)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.175069711538459},{"$f":"IF(OR(BQ$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S14)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T14)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.34063249999997},{"$f":"IF(OR(BS$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U14)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V14)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.008504807692262},{"$f":"IF(OR(BU$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W14)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X14)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.316935096153831},{"$f":"IF(OR(BW$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y14)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z14)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":17.901598557692267},{"$f":"IF(OR(BY$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA14)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(BZ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(BZ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB14)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.143364999999982},{"$f":"IF(OR(CA$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CA$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CA$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC14)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CB$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CB$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD14)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":18.356210648148132},{"$f":"IF(OR(CC$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CC$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CC$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE14)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF14)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.060721354166652},{"$f":"IF(OR(CE$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG14)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH14)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":21.603711538461496},{"$f":"IF(OR(CG$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI14)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ14)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":17.05823999999998},{"$f":"IF(OR(CI$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK14)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL14)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.370927083333314},{"$f":"IF(OR(CK$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM14)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN14)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.335067129629628},{"$f":"IF(OR(CM$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO14)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP14)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.46496394230768},{"$f":"IF(OR(CO$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ14)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR14)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.416782499999982},{"$f":"IF(OR(CQ$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS14)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT14)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.819656249999966},{"$f":"IF(OR(CS$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU14)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV14)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.6066826923076896},{"$f":"IF(OR(CU$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW14)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX14)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":17.328122596153833},{"$f":"IF(OR(CW$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY14)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ14)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.281627499999978},{"$f":"IF(OR(CY$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$ON,MATCH(CY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$ON,MATCH(CY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA14)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10191,"Grays Harbor PUD #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ON$201,MATCH($B15,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ON$201,MATCH($B15,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ON$201,MATCH($B15,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ON$201,MATCH($B15,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B15,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.84047E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ON$201,MATCH($B15,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ON$201,MATCH($B15,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ON$201,MATCH($B15,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ON$201,MATCH($B15,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B15,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.83888E-2},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$ON$2,0),MATCH(F$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$ON$2,0),MATCH(F$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$ON$2,0),MATCH(F$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$ON$2,0),MATCH(F$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3073.2227465235992},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$ON$2,0),MATCH(G$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$ON$2,0),MATCH(G$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$ON$2,0),MATCH(G$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$ON$2,0),MATCH(G$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1669.3969493024015},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$ON$2,0),MATCH(H$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$ON$2,0),MATCH(H$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$ON$2,0),MATCH(H$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$ON$2,0),MATCH(H$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10908.408142581589},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$ON$2,0),MATCH(I$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$ON$2,0),MATCH(I$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$ON$2,0),MATCH(I$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$ON$2,0),MATCH(I$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1564.0759912417052},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$ON$2,0),MATCH(J$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$ON$2,0),MATCH(J$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$ON$2,0),MATCH(J$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$ON$2,0),MATCH(J$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1387.4295111583997},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$ON$2,0),MATCH(K$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$ON$2,0),MATCH(K$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$ON$2,0),MATCH(K$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$ON$2,0),MATCH(K$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7570.0122838371972},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$ON$2,0),MATCH(L$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$ON$2,0),MATCH(L$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$ON$2,0),MATCH(L$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$ON$2,0),MATCH(L$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15199.954406041601},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$ON$2,0),MATCH(M$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$ON$2,0),MATCH(M$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$ON$2,0),MATCH(M$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$ON$2,0),MATCH(M$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15023.879472237204},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$ON$2,0),MATCH(N$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$ON$2,0),MATCH(N$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$ON$2,0),MATCH(N$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$ON$2,0),MATCH(N$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16860.007111917199},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$ON$2,0),MATCH(O$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$ON$2,0),MATCH(O$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$ON$2,0),MATCH(O$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$ON$2,0),MATCH(O$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13230.106369122801},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$ON$2,0),MATCH(P$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$ON$2,0),MATCH(P$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$ON$2,0),MATCH(P$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$ON$2,0),MATCH(P$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7098.3001946648073},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$ON$2,0),MATCH(Q$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$ON$2,0),MATCH(Q$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$ON$2,0),MATCH(Q$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$ON$2,0),MATCH(Q$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10717.830307631302},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$ON$2,0),MATCH(R$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$ON$2,0),MATCH(R$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$ON$2,0),MATCH(R$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$ON$2,0),MATCH(R$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15373.836862103206},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$ON$2,0),MATCH(S$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$ON$2,0),MATCH(S$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$ON$2,0),MATCH(S$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$ON$2,0),MATCH(S$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11219.660047040805},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$ON$2,0),MATCH(T$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$ON$2,0),MATCH(T$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$ON$2,0),MATCH(T$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$ON$2,0),MATCH(T$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12267.55964937},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$ON$2,0),MATCH(U$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$ON$2,0),MATCH(U$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$ON$2,0),MATCH(U$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$ON$2,0),MATCH(U$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3306.8243737988014},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$ON$2,0),MATCH(V$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$ON$2,0),MATCH(V$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$ON$2,0),MATCH(V$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$ON$2,0),MATCH(V$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-30385.476048346798},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$ON$2,0),MATCH(W$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$ON$2,0),MATCH(W$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$ON$2,0),MATCH(W$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$ON$2,0),MATCH(W$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12876.608497159195},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$ON$2,0),MATCH(X$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$ON$2,0),MATCH(X$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$ON$2,0),MATCH(X$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$ON$2,0),MATCH(X$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-20288.916161846799},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$ON$2,0),MATCH(Y$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$ON$2,0),MATCH(Y$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$ON$2,0),MATCH(Y$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$ON$2,0),MATCH(Y$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":581.98016382559945},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$ON$2,0),MATCH(Z$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$ON$2,0),MATCH(Z$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$ON$2,0),MATCH(Z$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$ON$2,0),MATCH(Z$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-17937.379974496798},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$ON$2,0),MATCH(AA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$ON$2,0),MATCH(AA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$ON$2,0),MATCH(AA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$ON$2,0),MATCH(AA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":879.98750782560091},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$ON$2,0),MATCH(AB$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$ON$2,0),MATCH(AB$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$ON$2,0),MATCH(AB$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$ON$2,0),MATCH(AB$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8128.250952320006},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$ON$2,0),MATCH(AC$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$ON$2,0),MATCH(AC$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$ON$2,0),MATCH(AC$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$ON$2,0),MATCH(AC$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":84.647970764002821},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$ON$2,0),MATCH(AD$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$ON$2,0),MATCH(AD$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$ON$2,0),MATCH(AD$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$ON$2,0),MATCH(AD$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3119.4536068543966},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$ON$2,0),MATCH(AE$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$ON$2,0),MATCH(AE$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$ON$2,0),MATCH(AE$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$ON$2,0),MATCH(AE$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1638.7381530496023},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$ON$2,0),MATCH(AF$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$ON$2,0),MATCH(AF$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$ON$2,0),MATCH(AF$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$ON$2,0),MATCH(AF$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-13010.508998886406},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$ON$2,0),MATCH(AG$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$ON$2,0),MATCH(AG$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$ON$2,0),MATCH(AG$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$ON$2,0),MATCH(AG$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":704.11325356319867},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$ON$2,0),MATCH(AH$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$ON$2,0),MATCH(AH$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$ON$2,0),MATCH(AH$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$ON$2,0),MATCH(AH$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1178.2699499263981},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$ON$2,0),MATCH(AI$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$ON$2,0),MATCH(AI$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$ON$2,0),MATCH(AI$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$ON$2,0),MATCH(AI$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5073.9189658687901},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$ON$2,0),MATCH(AJ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$ON$2,0),MATCH(AJ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12577.087138726398},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$ON$2,0),MATCH(AK$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$ON$2,0),MATCH(AK$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$ON$2,0),MATCH(AK$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$ON$2,0),MATCH(AK$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":17708.600159468799},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$ON$2,0),MATCH(AL$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$ON$2,0),MATCH(AL$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$ON$2,0),MATCH(AL$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$ON$2,0),MATCH(AL$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16231.435146438394},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$ON$2,0),MATCH(AM$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$ON$2,0),MATCH(AM$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$ON$2,0),MATCH(AM$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$ON$2,0),MATCH(AM$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13145.963952095994},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$ON$2,0),MATCH(AN$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$ON$2,0),MATCH(AN$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$ON$2,0),MATCH(AN$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$ON$2,0),MATCH(AN$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9551.1412363392083},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$ON$2,0),MATCH(AO$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$ON$2,0),MATCH(AO$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$ON$2,0),MATCH(AO$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$ON$2,0),MATCH(AO$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8342.3757733551975},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$ON$2,0),MATCH(AP$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$ON$2,0),MATCH(AP$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$ON$2,0),MATCH(AP$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$ON$2,0),MATCH(AP$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15368.722859532798},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$ON$2,0),MATCH(AQ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$ON$2,0),MATCH(AQ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11215.0672274432},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$ON$2,0),MATCH(AR$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$ON$2,0),MATCH(AR$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$ON$2,0),MATCH(AR$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$ON$2,0),MATCH(AR$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12216.753064479999},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$ON$2,0),MATCH(AS$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$ON$2,0),MATCH(AS$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$ON$2,0),MATCH(AS$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$ON$2,0),MATCH(AS$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3333.4777122752057},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$ON$2,0),MATCH(AT$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$ON$2,0),MATCH(AT$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$ON$2,0),MATCH(AT$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$ON$2,0),MATCH(AT$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-30315.108877267194},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$ON$2,0),MATCH(AU$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$ON$2,0),MATCH(AU$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$ON$2,0),MATCH(AU$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$ON$2,0),MATCH(AU$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12838.552169356797},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$ON$2,0),MATCH(AV$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$ON$2,0),MATCH(AV$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$ON$2,0),MATCH(AV$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$ON$2,0),MATCH(AV$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-20230.39918126721},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$ON$2,0),MATCH(AW$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$ON$2,0),MATCH(AW$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$ON$2,0),MATCH(AW$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$ON$2,0),MATCH(AW$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":608.4706442623974},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$ON$2,0),MATCH(AX$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$ON$2,0),MATCH(AX$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$ON$2,0),MATCH(AX$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$ON$2,0),MATCH(AX$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-17880.652546867204},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$ON$2,0),MATCH(AY$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$ON$2,0),MATCH(AY$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$ON$2,0),MATCH(AY$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$ON$2,0),MATCH(AY$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":906.04042026240131},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$ON$2,0),MATCH(AZ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$ON$2,0),MATCH(AZ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8080.6561212800079},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$ON$2,0),MATCH(BA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$ON$2,0),MATCH(BA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$ON$2,0),MATCH(BA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$ON$2,0),MATCH(BA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":111.37227545600035},10191,"Grays Harbor PUD #1",{"$f":"IF(OR(BD$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F15)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":26.018307870370393},{"$f":"IF(OR(BE$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G15)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H15)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":29.386905000000006},{"$f":"IF(OR(BG$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I15)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J15)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":42.27028499999998},{"$f":"IF(OR(BI$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K15)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L15)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":30.190283653846141},{"$f":"IF(OR(BK$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M15)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N15)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":19.007077500000001},{"$f":"IF(OR(BM$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O15)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P15)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":29.239550480769221},{"$f":"IF(OR(BO$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q15)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R15)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.534317307692305},{"$f":"IF(OR(BQ$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S15)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T15)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.193142500000022},{"$f":"IF(OR(BS$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U15)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V15)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.1979519230769178},{"$f":"IF(OR(BU$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W15)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X15)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.4657668269230797},{"$f":"IF(OR(BW$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y15)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z15)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.068502403846157},{"$f":"IF(OR(BY$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA15)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(BZ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(BZ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB15)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":15.983717500000003},{"$f":"IF(OR(CA$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CA$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CA$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC15)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CB$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CB$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD15)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":26.88607407407406},{"$f":"IF(OR(CC$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CC$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CC$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE15)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF15)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":29.748596354166686},{"$f":"IF(OR(CE$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG15)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH15)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":43.123995192307667},{"$f":"IF(OR(CG$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI15)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ15)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":30.69456749999998},{"$f":"IF(OR(CI$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK15)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL15)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":19.741723958333317},{"$f":"IF(OR(CK$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM15)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN15)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":30.037333333333319},{"$f":"IF(OR(CM$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO15)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP15)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.291918269230763},{"$f":"IF(OR(CO$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ15)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR15)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.863982499999992},{"$f":"IF(OR(CQ$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS15)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT15)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.8579519230769144},{"$f":"IF(OR(CS$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU15)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV15)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.115766826923085},{"$f":"IF(OR(CU$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW15)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX15)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.728502403846154},{"$f":"IF(OR(CW$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY15)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ15)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":16.63371750000001},{"$f":"IF(OR(CY$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$ON,MATCH(CY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$ON,MATCH(CY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA15)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ON$201,MATCH($B20,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ON$201,MATCH($B20,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ON$201,MATCH($B20,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ON$201,MATCH($B20,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B20,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":3.1484999999999998E-3},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ON$201,MATCH($B20,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ON$201,MATCH($B20,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ON$201,MATCH($B20,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ON$201,MATCH($B20,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B20,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":3.0178000000000002E-3},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$ON$2,0),MATCH(F$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$ON$2,0),MATCH(F$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$ON$2,0),MATCH(F$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$ON$2,0),MATCH(F$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9810.9913741179953},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$ON$2,0),MATCH(G$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$ON$2,0),MATCH(G$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$ON$2,0),MATCH(G$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$ON$2,0),MATCH(G$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4503.1141825120003},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$ON$2,0),MATCH(H$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$ON$2,0),MATCH(H$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$ON$2,0),MATCH(H$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$ON$2,0),MATCH(H$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5078.1143380920021},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$ON$2,0),MATCH(I$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$ON$2,0),MATCH(I$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$ON$2,0),MATCH(I$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$ON$2,0),MATCH(I$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11589.486108916497},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$ON$2,0),MATCH(J$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$ON$2,0),MATCH(J$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$ON$2,0),MATCH(J$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$ON$2,0),MATCH(J$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1892.5541682079984},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$ON$2,0),MATCH(K$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$ON$2,0),MATCH(K$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$ON$2,0),MATCH(K$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$ON$2,0),MATCH(K$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11613.446114685998},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$ON$2,0),MATCH(L$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$ON$2,0),MATCH(L$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$ON$2,0),MATCH(L$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$ON$2,0),MATCH(L$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8028.2372542079956},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$ON$2,0),MATCH(M$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$ON$2,0),MATCH(M$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$ON$2,0),MATCH(M$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$ON$2,0),MATCH(M$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13999.026556686},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$ON$2,0),MATCH(N$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$ON$2,0),MATCH(N$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$ON$2,0),MATCH(N$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$ON$2,0),MATCH(N$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10474.814955086002},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$ON$2,0),MATCH(O$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$ON$2,0),MATCH(O$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$ON$2,0),MATCH(O$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$ON$2,0),MATCH(O$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11719.524550114002},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$ON$2,0),MATCH(P$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$ON$2,0),MATCH(P$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$ON$2,0),MATCH(P$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$ON$2,0),MATCH(P$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8044.6013703240023},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$ON$2,0),MATCH(Q$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$ON$2,0),MATCH(Q$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$ON$2,0),MATCH(Q$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$ON$2,0),MATCH(Q$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9879.5820420314994},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$ON$2,0),MATCH(R$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$ON$2,0),MATCH(R$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$ON$2,0),MATCH(R$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$ON$2,0),MATCH(R$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-14713.957566483998},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$ON$2,0),MATCH(S$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$ON$2,0),MATCH(S$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$ON$2,0),MATCH(S$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$ON$2,0),MATCH(S$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2126.5775222039993},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$ON$2,0),MATCH(T$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$ON$2,0),MATCH(T$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$ON$2,0),MATCH(T$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$ON$2,0),MATCH(T$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-23608.307234350003},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$ON$2,0),MATCH(U$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$ON$2,0),MATCH(U$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$ON$2,0),MATCH(U$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$ON$2,0),MATCH(U$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2732.2219115060025},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$ON$2,0),MATCH(V$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$ON$2,0),MATCH(V$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$ON$2,0),MATCH(V$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$ON$2,0),MATCH(V$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-25873.361556233998},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$ON$2,0),MATCH(W$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$ON$2,0),MATCH(W$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$ON$2,0),MATCH(W$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$ON$2,0),MATCH(W$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4184.2399487959983},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$ON$2,0),MATCH(X$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$ON$2,0),MATCH(X$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$ON$2,0),MATCH(X$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$ON$2,0),MATCH(X$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-14019.114248734},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$ON$2,0),MATCH(Y$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$ON$2,0),MATCH(Y$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$ON$2,0),MATCH(Y$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$ON$2,0),MATCH(Y$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4770.5190531280023},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$ON$2,0),MATCH(Z$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$ON$2,0),MATCH(Z$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$ON$2,0),MATCH(Z$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$ON$2,0),MATCH(Z$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10798.694999483996},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$ON$2,0),MATCH(AA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$ON$2,0),MATCH(AA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$ON$2,0),MATCH(AA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$ON$2,0),MATCH(AA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2347.7077731279996},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$ON$2,0),MATCH(AB$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$ON$2,0),MATCH(AB$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$ON$2,0),MATCH(AB$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$ON$2,0),MATCH(AB$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5828.7735616000009},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$ON$2,0),MATCH(AC$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$ON$2,0),MATCH(AC$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$ON$2,0),MATCH(AC$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$ON$2,0),MATCH(AC$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5505.0204388200027},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$ON$2,0),MATCH(AD$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$ON$2,0),MATCH(AD$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$ON$2,0),MATCH(AD$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$ON$2,0),MATCH(AD$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11169.471527906397},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$ON$2,0),MATCH(AE$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$ON$2,0),MATCH(AE$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$ON$2,0),MATCH(AE$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$ON$2,0),MATCH(AE$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3431.4806938175971},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$ON$2,0),MATCH(AF$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$ON$2,0),MATCH(AF$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$ON$2,0),MATCH(AF$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$ON$2,0),MATCH(AF$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4016.3172740015962},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$ON$2,0),MATCH(AG$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$ON$2,0),MATCH(AG$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$ON$2,0),MATCH(AG$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$ON$2,0),MATCH(AG$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10481.127297344196},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$ON$2,0),MATCH(AH$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$ON$2,0),MATCH(AH$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$ON$2,0),MATCH(AH$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$ON$2,0),MATCH(AH$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-856.56154476159645},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$ON$2,0),MATCH(AI$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$ON$2,0),MATCH(AI$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$ON$2,0),MATCH(AI$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$ON$2,0),MATCH(AI$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12083.580073272802},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$ON$2,0),MATCH(AJ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AJ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$ON$2,0),MATCH(AJ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AJ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8582.4916480383945},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$ON$2,0),MATCH(AK$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$ON$2,0),MATCH(AK$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$ON$2,0),MATCH(AK$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$ON$2,0),MATCH(AK$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":14241.909054872802},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$ON$2,0),MATCH(AL$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$ON$2,0),MATCH(AL$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$ON$2,0),MATCH(AL$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$ON$2,0),MATCH(AL$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10715.821156210401},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$ON$2,0),MATCH(AM$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$ON$2,0),MATCH(AM$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$ON$2,0),MATCH(AM$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$ON$2,0),MATCH(AM$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11662.519200276001},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$ON$2,0),MATCH(AN$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$ON$2,0),MATCH(AN$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$ON$2,0),MATCH(AN$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$ON$2,0),MATCH(AN$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8481.7907820752025},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$ON$2,0),MATCH(AO$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$ON$2,0),MATCH(AO$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$ON$2,0),MATCH(AO$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$ON$2,0),MATCH(AO$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10244.307455246195},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$ON$2,0),MATCH(AP$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$ON$2,0),MATCH(AP$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$ON$2,0),MATCH(AP$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$ON$2,0),MATCH(AP$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-14293.956040443196},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$ON$2,0),MATCH(AQ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AQ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$ON$2,0),MATCH(AQ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AQ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2390.2911434992011},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$ON$2,0),MATCH(AR$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$ON$2,0),MATCH(AR$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$ON$2,0),MATCH(AR$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$ON$2,0),MATCH(AR$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-23063.348250380004},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$ON$2,0),MATCH(AS$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$ON$2,0),MATCH(AS$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$ON$2,0),MATCH(AS$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$ON$2,0),MATCH(AS$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2412.8711166087978},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$ON$2,0),MATCH(AT$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$ON$2,0),MATCH(AT$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$ON$2,0),MATCH(AT$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$ON$2,0),MATCH(AT$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-25200.481558743199},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$ON$2,0),MATCH(AU$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$ON$2,0),MATCH(AU$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$ON$2,0),MATCH(AU$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$ON$2,0),MATCH(AU$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3799.9341473007999},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$ON$2,0),MATCH(AV$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$ON$2,0),MATCH(AV$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$ON$2,0),MATCH(AV$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$ON$2,0),MATCH(AV$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-13447.461307743202},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$ON$2,0),MATCH(AW$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$ON$2,0),MATCH(AW$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$ON$2,0),MATCH(AW$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$ON$2,0),MATCH(AW$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5063.3681344543984},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$ON$2,0),MATCH(AX$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$ON$2,0),MATCH(AX$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$ON$2,0),MATCH(AX$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$ON$2,0),MATCH(AX$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10237.0294088432},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$ON$2,0),MATCH(AY$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$ON$2,0),MATCH(AY$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$ON$2,0),MATCH(AY$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$ON$2,0),MATCH(AY$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2632.2859904544011},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$ON$2,0),MATCH(AZ$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0),MATCH(AZ$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$ON$2,0),MATCH(AZ$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0),MATCH(AZ$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5346.7060636799997},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$ON$2,0),MATCH(BA$3,I_TRL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$ON$2,0),MATCH(BA$3,I_NLSL!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$ON$2,0),MATCH(BA$3,I_ER!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$ON,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$ON$2,0),MATCH(BA$3,I_ER_other!$B$2:$ON$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5799.654584936},10306,"Pend Oreille County PUD  #1",{"$f":"IF(OR(BD$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F20)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":4.6320300925925864},{"$f":"IF(OR(BE$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G20)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H20)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.8622350000000019},{"$f":"IF(OR(BG$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I20)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J20)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.6937625000000054},{"$f":"IF(OR(BI$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K20)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L20)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.984108173076933},{"$f":"IF(OR(BK$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M20)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N20)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":5.9561124999999979},{"$f":"IF(OR(BM$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O20)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P20)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":4.0889951923076886},{"$f":"IF(OR(BO$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q20)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R20)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":17.267850961538461},{"$f":"IF(OR(BQ$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S20)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T20)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":15.034587500000008},{"$f":"IF(OR(BS$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U20)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V20)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.3195721153846129},{"$f":"IF(OR(BU$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W20)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X20)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.7225961538461538},{"$f":"IF(OR(BW$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y20)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z20)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0.24460096153845345},{"$f":"IF(OR(BY$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA20)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(BZ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(BZ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB20)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":2.3657475000000048},{"$f":"IF(OR(CA$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CA$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CA$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC20)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CB$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CB$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD20)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":3.7280416666666625},{"$f":"IF(OR(CC$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CC$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CC$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE20)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CD$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CD$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF20)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.6394036458333368},{"$f":"IF(OR(CE$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CE$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CE$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG20)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CF$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CF$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH20)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.556103365384601},{"$f":"IF(OR(CG$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CG$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CG$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI20)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CH$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CH$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ20)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.389832499999997},{"$f":"IF(OR(CI$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CI$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CI$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK20)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CJ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CJ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL20)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":5.3857552083333307},{"$f":"IF(OR(CK$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CK$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CK$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM20)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CL$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CL$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN20)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.2615740740740726},{"$f":"IF(OR(CM$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CM$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CM$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO20)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CN$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CN$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP20)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":17.32767307692307},{"$f":"IF(OR(CO$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CO$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CO$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ20)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CP$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CP$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR20)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":15.0913875},{"$f":"IF(OR(CQ$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CQ$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CQ$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS20)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CR$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CR$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT20)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.3785216346153817},{"$f":"IF(OR(CS$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CS$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CS$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU20)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CT$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CT$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV20)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.7907211538461576},{"$f":"IF(OR(CU$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CU$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CU$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW20)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CV$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CV$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX20)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0.3003725961538497},{"$f":"IF(OR(CW$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CW$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CW$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY20)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CX$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CX$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ20)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":2.4246674999999929},{"$f":"IF(OR(CY$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$ON,MATCH(CY$3,I_ER!$B$2:$ON$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$ON,MATCH(CY$3,I_ER_other!$B$2:$ONC$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA20)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,10999,"Kalispel Tribe Utility"]

{"sheet":"LDD","index":41,"n_rows":138,"n_cols":101,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"LDD TRM Billing Determinant Offsets by Customer",null,"TOCA",null,"Load Shaping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand"]
["TOC",null,null,{"$f":"+SliceLF!D3","v":2020},{"$f":"+SliceLF!E3","v":2021},{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(G3=\"HLH\",EOMONTH(F2,0)+1,F2)","v":"2019-10-01"},{"$f":"+IF(H3=\"HLH\",EOMONTH(G2,0)+1,G2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01",{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2019-10-01"},{"$f":"+IF(BD3=\"HLH\",EOMONTH(BC2,0)+1,BC2)","v":"2019-11-01"},{"$f":"+IF(BE3=\"HLH\",EOMONTH(BD2,0)+1,BD2)","v":"2019-11-01"},{"$f":"+IF(BF3=\"HLH\",EOMONTH(BE2,0)+1,BE2)","v":"2019-12-01"},{"$f":"+IF(BG3=\"HLH\",EOMONTH(BF2,0)+1,BF2)","v":"2019-12-01"},{"$f":"+IF(BH3=\"HLH\",EOMONTH(BG2,0)+1,BG2)","v":"2020-01-01"},{"$f":"+IF(BI3=\"HLH\",EOMONTH(BH2,0)+1,BH2)","v":"2020-01-01"},{"$f":"+IF(BJ3=\"HLH\",EOMONTH(BI2,0)+1,BI2)","v":"2020-02-01"},{"$f":"+IF(BK3=\"HLH\",EOMONTH(BJ2,0)+1,BJ2)","v":"2020-02-01"},{"$f":"+IF(BL3=\"HLH\",EOMONTH(BK2,0)+1,BK2)","v":"2020-03-01"},{"$f":"+IF(BM3=\"HLH\",EOMONTH(BL2,0)+1,BL2)","v":"2020-03-01"},{"$f":"+IF(BN3=\"HLH\",EOMONTH(BM2,0)+1,BM2)","v":"2020-04-01"},{"$f":"+IF(BO3=\"HLH\",EOMONTH(BN2,0)+1,BN2)","v":"2020-04-01"},{"$f":"+IF(BP3=\"HLH\",EOMONTH(BO2,0)+1,BO2)","v":"2020-05-01"},{"$f":"+IF(BQ3=\"HLH\",EOMONTH(BP2,0)+1,BP2)","v":"2020-05-01"},{"$f":"+IF(BR3=\"HLH\",EOMONTH(BQ2,0)+1,BQ2)","v":"2020-06-01"},{"$f":"+IF(BS3=\"HLH\",EOMONTH(BR2,0)+1,BR2)","v":"2020-06-01"},{"$f":"+IF(BT3=\"HLH\",EOMONTH(BS2,0)+1,BS2)","v":"2020-07-01"},{"$f":"+IF(BU3=\"HLH\",EOMONTH(BT2,0)+1,BT2)","v":"2020-07-01"},{"$f":"+IF(BV3=\"HLH\",EOMONTH(BU2,0)+1,BU2)","v":"2020-08-01"},{"$f":"+IF(BW3=\"HLH\",EOMONTH(BV2,0)+1,BV2)","v":"2020-08-01"},{"$f":"+IF(BX3=\"HLH\",EOMONTH(BW2,0)+1,BW2)","v":"2020-09-01"},{"$f":"+IF(BY3=\"HLH\",EOMONTH(BX2,0)+1,BX2)","v":"2020-09-01"},{"$f":"+IF(BZ3=\"HLH\",EOMONTH(BY2,0)+1,BY2)","v":"2020-10-01"},{"$f":"+IF(CA3=\"HLH\",EOMONTH(BZ2,0)+1,BZ2)","v":"2020-10-01"},{"$f":"+IF(CB3=\"HLH\",EOMONTH(CA2,0)+1,CA2)","v":"2020-11-01"},{"$f":"+IF(CC3=\"HLH\",EOMONTH(CB2,0)+1,CB2)","v":"2020-11-01"},{"$f":"+IF(CD3=\"HLH\",EOMONTH(CC2,0)+1,CC2)","v":"2020-12-01"},{"$f":"+IF(CE3=\"HLH\",EOMONTH(CD2,0)+1,CD2)","v":"2020-12-01"},{"$f":"+IF(CF3=\"HLH\",EOMONTH(CE2,0)+1,CE2)","v":"2021-01-01"},{"$f":"+IF(CG3=\"HLH\",EOMONTH(CF2,0)+1,CF2)","v":"2021-01-01"},{"$f":"+IF(CH3=\"HLH\",EOMONTH(CG2,0)+1,CG2)","v":"2021-02-01"},{"$f":"+IF(CI3=\"HLH\",EOMONTH(CH2,0)+1,CH2)","v":"2021-02-01"},{"$f":"+IF(CJ3=\"HLH\",EOMONTH(CI2,0)+1,CI2)","v":"2021-03-01"},{"$f":"+IF(CK3=\"HLH\",EOMONTH(CJ2,0)+1,CJ2)","v":"2021-03-01"},{"$f":"+IF(CL3=\"HLH\",EOMONTH(CK2,0)+1,CK2)","v":"2021-04-01"},{"$f":"+IF(CM3=\"HLH\",EOMONTH(CL2,0)+1,CL2)","v":"2021-04-01"},{"$f":"+IF(CN3=\"HLH\",EOMONTH(CM2,0)+1,CM2)","v":"2021-05-01"},{"$f":"+IF(CO3=\"HLH\",EOMONTH(CN2,0)+1,CN2)","v":"2021-05-01"},{"$f":"+IF(CP3=\"HLH\",EOMONTH(CO2,0)+1,CO2)","v":"2021-06-01"},{"$f":"+IF(CQ3=\"HLH\",EOMONTH(CP2,0)+1,CP2)","v":"2021-06-01"},{"$f":"+IF(CR3=\"HLH\",EOMONTH(CQ2,0)+1,CQ2)","v":"2021-07-01"},{"$f":"+IF(CS3=\"HLH\",EOMONTH(CR2,0)+1,CR2)","v":"2021-07-01"},{"$f":"+IF(CT3=\"HLH\",EOMONTH(CS2,0)+1,CS2)","v":"2021-08-01"},{"$f":"+IF(CU3=\"HLH\",EOMONTH(CT2,0)+1,CT2)","v":"2021-08-01"},{"$f":"+IF(CV3=\"HLH\",EOMONTH(CU2,0)+1,CU2)","v":"2021-09-01"},{"$f":"+IF(CW3=\"HLH\",EOMONTH(CV2,0)+1,CV2)","v":"2021-09-01"}]
[null,"BESID","AccountName",null,null,"HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG4))*TOCA!AQ4","v":2.7090000000000002E-6},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH4))*TOCA!AR4","v":2.7160000000000003E-6},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D4-SystemShape!D4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":0.21767686390800109},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E4-SystemShape!E4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.0384608521280003},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F4-SystemShape!F4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.555601366648002},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G4-SystemShape!G4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.4909399889010007},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H4-SystemShape!H4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.4523258755519999},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I4-SystemShape!I4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":3.7555521934840006},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J4-SystemShape!J4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":4.5570719595520002},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K4-SystemShape!K4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":4.3754957414839994},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L4-SystemShape!L4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":4.3934373910840012},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M4-SystemShape!M4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":3.8654166977160012},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N4-SystemShape!N4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.1394953524560005},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O4-SystemShape!O4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":3.1139459342110007},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P4-SystemShape!P4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.8915439285040021},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q4-SystemShape!Q4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.6860891691760012},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R4-SystemShape!R4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-2.6479229539000007},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S4-SystemShape!S4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":0.4006995954360007},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T4-SystemShape!T4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-5.3883927329960004},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U4-SystemShape!U4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-2.1410666048240006},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V4-SystemShape!V4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-3.6932785779960002},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W4-SystemShape!W4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.30406808196799984},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X4-SystemShape!X4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-3.3494592734960005},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y4-SystemShape!Y4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.24778640196799992},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z4-SystemShape!Z4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-1.6219015903999996},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA4-SystemShape!AA4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":4.7953559080000194E-2},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB4-SystemShape!AB4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":0.2847084061920005},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC4-SystemShape!AC4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.0840080894719997},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD4-SystemShape!AD4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.0484347939520002},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE4-SystemShape!AE4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":3.0973985289239998},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF4-SystemShape!AF4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":3.1067316788480004},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG4-SystemShape!AG4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":3.2058341888160005},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH4-SystemShape!AH4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":4.0182078948479996},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI4-SystemShape!AI4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":5.0254487408160005},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ4-SystemShape!AJ4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":4.2915354046879992},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK4-SystemShape!AK4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":3.8751751567200001},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL4-SystemShape!AL4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.7057631957440003},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM4-SystemShape!AM4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.6585085593640003},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN4-SystemShape!AN4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.9572838352959994},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO4-SystemShape!AO4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.7333098130240003},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP4-SystemShape!AP4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-2.5922595636000012},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ4-SystemShape!AQ4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":0.45252542126399992},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR4-SystemShape!AR4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-5.3347419907040008},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS4-SystemShape!AS4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-2.1021009629760004},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT4-SystemShape!AT4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-3.6321007707039992},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU4-SystemShape!AU4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.25742055763200067},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV4-SystemShape!AV4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-3.2873186127040008},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW4-SystemShape!AW4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.20147123763200023},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX4-SystemShape!AX4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-1.5607452896000011},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY4-SystemShape!AY4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":9.4428141920000722E-2},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D4-(AboveHWM!D4+Tier1!D4+Existing!D4)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D4-SuperPeak!D4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.4867708333333318},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E4-(AboveHWM!E4+Tier1!E4+Existing!E4)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E4-SuperPeak!E4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F4-(AboveHWM!F4+Tier1!F4+Existing!F4)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F4-SuperPeak!F4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":3.6160249999999996},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G4-(AboveHWM!G4+Tier1!G4+Existing!G4)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G4-SuperPeak!G4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H4-(AboveHWM!H4+Tier1!H4+Existing!H4)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H4-SuperPeak!H4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.0336375000000007},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I4-(AboveHWM!I4+Tier1!I4+Existing!I4)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I4-SuperPeak!I4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J4-(AboveHWM!J4+Tier1!J4+Existing!J4)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J4-SuperPeak!J4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":4.4527403846153888},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K4-(AboveHWM!K4+Tier1!K4+Existing!K4)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K4-SuperPeak!K4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L4-(AboveHWM!L4+Tier1!L4+Existing!L4)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L4-SuperPeak!L4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":4.2352624999999984},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M4-(AboveHWM!M4+Tier1!M4+Existing!M4)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M4-SuperPeak!M4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N4-(AboveHWM!N4+Tier1!N4+Existing!N4)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N4-SuperPeak!N4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":4.7349278846153915},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O4-(AboveHWM!O4+Tier1!O4+Existing!O4)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O4-SuperPeak!O4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P4-(AboveHWM!P4+Tier1!P4+Existing!P4)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P4-SuperPeak!P4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.1859014423076917},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q4-(AboveHWM!Q4+Tier1!Q4+Existing!Q4)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q4-SuperPeak!Q4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R4-(AboveHWM!R4+Tier1!R4+Existing!R4)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R4-SuperPeak!R4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0.73718749999999955},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S4-(AboveHWM!S4+Tier1!S4+Existing!S4)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S4-SuperPeak!S4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T4-(AboveHWM!T4+Tier1!T4+Existing!T4)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T4-SuperPeak!T4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.4932211538461546},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U4-(AboveHWM!U4+Tier1!U4+Existing!U4)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U4-SuperPeak!U4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V4-(AboveHWM!V4+Tier1!V4+Existing!V4)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V4-SuperPeak!V4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.8168028846153836},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W4-(AboveHWM!W4+Tier1!W4+Existing!W4)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W4-SuperPeak!W4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X4-(AboveHWM!X4+Tier1!X4+Existing!X4)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X4-SuperPeak!X4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":3.1232451923076909},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y4-(AboveHWM!Y4+Tier1!Y4+Existing!Y4)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y4-SuperPeak!Y4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z4-(AboveHWM!Z4+Tier1!Z4+Existing!Z4)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z4-SuperPeak!Z4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA4-(AboveHWM!AA4+Tier1!AA4+Existing!AA4)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA4-SuperPeak!AA4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB4-(AboveHWM!AB4+Tier1!AB4+Existing!AB4)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB4-SuperPeak!AB4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.2828472222222216},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC4-(AboveHWM!AC4+Tier1!AC4+Existing!AC4)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC4-SuperPeak!AC4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD4-(AboveHWM!AD4+Tier1!AD4+Existing!AD4)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD4-SuperPeak!AD4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":4.0199869791666654},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE4-(AboveHWM!AE4+Tier1!AE4+Existing!AE4)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE4-SuperPeak!AE4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF4-(AboveHWM!AF4+Tier1!AF4+Existing!AF4)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF4-SuperPeak!AF4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0.92312499999999942},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG4-(AboveHWM!AG4+Tier1!AG4+Existing!AG4)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG4-SuperPeak!AG4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH4-(AboveHWM!AH4+Tier1!AH4+Existing!AH4)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH4-SuperPeak!AH4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":4.8678875000000037},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI4-(AboveHWM!AI4+Tier1!AI4+Existing!AI4)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI4-SuperPeak!AI4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ4-(AboveHWM!AJ4+Tier1!AJ4+Existing!AJ4)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ4-SuperPeak!AJ4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":3.6585937499999992},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK4-(AboveHWM!AK4+Tier1!AK4+Existing!AK4)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK4-SuperPeak!AK4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL4-(AboveHWM!AL4+Tier1!AL4+Existing!AL4)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL4-SuperPeak!AL4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":4.6608333333333372},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM4-(AboveHWM!AM4+Tier1!AM4+Existing!AM4)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM4-SuperPeak!AM4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN4-(AboveHWM!AN4+Tier1!AN4+Existing!AN4)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN4-SuperPeak!AN4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.3359134615384658},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO4-(AboveHWM!AO4+Tier1!AO4+Existing!AO4)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO4-SuperPeak!AO4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP4-(AboveHWM!AP4+Tier1!AP4+Existing!AP4)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP4-SuperPeak!AP4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0.8873375},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ4-(AboveHWM!AQ4+Tier1!AQ4+Existing!AQ4)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ4-SuperPeak!AQ4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR4-(AboveHWM!AR4+Tier1!AR4+Existing!AR4)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR4-SuperPeak!AR4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.6397836538461528},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS4-(AboveHWM!AS4+Tier1!AS4+Existing!AS4)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS4-SuperPeak!AS4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT4-(AboveHWM!AT4+Tier1!AT4+Existing!AT4)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT4-SuperPeak!AT4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.9578124999999982},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU4-(AboveHWM!AU4+Tier1!AU4+Existing!AU4)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU4-SuperPeak!AU4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV4-(AboveHWM!AV4+Tier1!AV4+Existing!AV4)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV4-SuperPeak!AV4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":3.2638341346153834},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW4-(AboveHWM!AW4+Tier1!AW4+Existing!AW4)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW4-SuperPeak!AW4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX4-(AboveHWM!AX4+Tier1!AX4+Existing!AX4)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX4-SuperPeak!AX4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY4-(AboveHWM!AY4+Tier1!AY4+Existing!AY4)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY4-SuperPeak!AY4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG5))*TOCA!AQ5","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH5))*TOCA!AR5","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D5-SystemShape!D5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E5-SystemShape!E5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F5-SystemShape!F5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G5-SystemShape!G5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H5-SystemShape!H5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I5-SystemShape!I5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J5-SystemShape!J5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K5-SystemShape!K5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L5-SystemShape!L5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M5-SystemShape!M5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N5-SystemShape!N5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O5-SystemShape!O5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P5-SystemShape!P5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q5-SystemShape!Q5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R5-SystemShape!R5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S5-SystemShape!S5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T5-SystemShape!T5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U5-SystemShape!U5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V5-SystemShape!V5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W5-SystemShape!W5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X5-SystemShape!X5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y5-SystemShape!Y5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z5-SystemShape!Z5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA5-SystemShape!AA5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB5-SystemShape!AB5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC5-SystemShape!AC5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD5-SystemShape!AD5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE5-SystemShape!AE5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF5-SystemShape!AF5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG5-SystemShape!AG5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH5-SystemShape!AH5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI5-SystemShape!AI5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ5-SystemShape!AJ5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK5-SystemShape!AK5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL5-SystemShape!AL5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM5-SystemShape!AM5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN5-SystemShape!AN5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO5-SystemShape!AO5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP5-SystemShape!AP5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ5-SystemShape!AQ5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR5-SystemShape!AR5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS5-SystemShape!AS5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT5-SystemShape!AT5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU5-SystemShape!AU5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV5-SystemShape!AV5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW5-SystemShape!AW5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX5-SystemShape!AX5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY5-SystemShape!AY5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D5-(AboveHWM!D5+Tier1!D5+Existing!D5)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D5-SuperPeak!D5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E5-(AboveHWM!E5+Tier1!E5+Existing!E5)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E5-SuperPeak!E5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F5-(AboveHWM!F5+Tier1!F5+Existing!F5)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F5-SuperPeak!F5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G5-(AboveHWM!G5+Tier1!G5+Existing!G5)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G5-SuperPeak!G5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H5-(AboveHWM!H5+Tier1!H5+Existing!H5)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H5-SuperPeak!H5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I5-(AboveHWM!I5+Tier1!I5+Existing!I5)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I5-SuperPeak!I5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J5-(AboveHWM!J5+Tier1!J5+Existing!J5)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J5-SuperPeak!J5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K5-(AboveHWM!K5+Tier1!K5+Existing!K5)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K5-SuperPeak!K5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L5-(AboveHWM!L5+Tier1!L5+Existing!L5)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L5-SuperPeak!L5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M5-(AboveHWM!M5+Tier1!M5+Existing!M5)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M5-SuperPeak!M5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N5-(AboveHWM!N5+Tier1!N5+Existing!N5)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N5-SuperPeak!N5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O5-(AboveHWM!O5+Tier1!O5+Existing!O5)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O5-SuperPeak!O5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P5-(AboveHWM!P5+Tier1!P5+Existing!P5)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P5-SuperPeak!P5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q5-(AboveHWM!Q5+Tier1!Q5+Existing!Q5)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q5-SuperPeak!Q5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R5-(AboveHWM!R5+Tier1!R5+Existing!R5)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R5-SuperPeak!R5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S5-(AboveHWM!S5+Tier1!S5+Existing!S5)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S5-SuperPeak!S5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T5-(AboveHWM!T5+Tier1!T5+Existing!T5)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T5-SuperPeak!T5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U5-(AboveHWM!U5+Tier1!U5+Existing!U5)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U5-SuperPeak!U5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V5-(AboveHWM!V5+Tier1!V5+Existing!V5)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V5-SuperPeak!V5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W5-(AboveHWM!W5+Tier1!W5+Existing!W5)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W5-SuperPeak!W5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X5-(AboveHWM!X5+Tier1!X5+Existing!X5)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X5-SuperPeak!X5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y5-(AboveHWM!Y5+Tier1!Y5+Existing!Y5)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y5-SuperPeak!Y5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z5-(AboveHWM!Z5+Tier1!Z5+Existing!Z5)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z5-SuperPeak!Z5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA5-(AboveHWM!AA5+Tier1!AA5+Existing!AA5)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA5-SuperPeak!AA5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB5-(AboveHWM!AB5+Tier1!AB5+Existing!AB5)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB5-SuperPeak!AB5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC5-(AboveHWM!AC5+Tier1!AC5+Existing!AC5)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC5-SuperPeak!AC5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD5-(AboveHWM!AD5+Tier1!AD5+Existing!AD5)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD5-SuperPeak!AD5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE5-(AboveHWM!AE5+Tier1!AE5+Existing!AE5)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE5-SuperPeak!AE5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF5-(AboveHWM!AF5+Tier1!AF5+Existing!AF5)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF5-SuperPeak!AF5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG5-(AboveHWM!AG5+Tier1!AG5+Existing!AG5)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG5-SuperPeak!AG5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH5-(AboveHWM!AH5+Tier1!AH5+Existing!AH5)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH5-SuperPeak!AH5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI5-(AboveHWM!AI5+Tier1!AI5+Existing!AI5)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI5-SuperPeak!AI5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ5-(AboveHWM!AJ5+Tier1!AJ5+Existing!AJ5)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ5-SuperPeak!AJ5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK5-(AboveHWM!AK5+Tier1!AK5+Existing!AK5)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK5-SuperPeak!AK5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL5-(AboveHWM!AL5+Tier1!AL5+Existing!AL5)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL5-SuperPeak!AL5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM5-(AboveHWM!AM5+Tier1!AM5+Existing!AM5)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM5-SuperPeak!AM5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN5-(AboveHWM!AN5+Tier1!AN5+Existing!AN5)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN5-SuperPeak!AN5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO5-(AboveHWM!AO5+Tier1!AO5+Existing!AO5)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO5-SuperPeak!AO5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP5-(AboveHWM!AP5+Tier1!AP5+Existing!AP5)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP5-SuperPeak!AP5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ5-(AboveHWM!AQ5+Tier1!AQ5+Existing!AQ5)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ5-SuperPeak!AQ5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR5-(AboveHWM!AR5+Tier1!AR5+Existing!AR5)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR5-SuperPeak!AR5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS5-(AboveHWM!AS5+Tier1!AS5+Existing!AS5)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS5-SuperPeak!AS5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT5-(AboveHWM!AT5+Tier1!AT5+Existing!AT5)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT5-SuperPeak!AT5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU5-(AboveHWM!AU5+Tier1!AU5+Existing!AU5)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU5-SuperPeak!AU5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV5-(AboveHWM!AV5+Tier1!AV5+Existing!AV5)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV5-SuperPeak!AV5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW5-(AboveHWM!AW5+Tier1!AW5+Existing!AW5)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW5-SuperPeak!AW5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX5-(AboveHWM!AX5+Tier1!AX5+Existing!AX5)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX5-SuperPeak!AX5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY5-(AboveHWM!AY5+Tier1!AY5+Existing!AY5)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY5-SuperPeak!AY5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG6))*TOCA!AQ6","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH6))*TOCA!AR6","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D6-SystemShape!D6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E6-SystemShape!E6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F6-SystemShape!F6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G6-SystemShape!G6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H6-SystemShape!H6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I6-SystemShape!I6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J6-SystemShape!J6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K6-SystemShape!K6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L6-SystemShape!L6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M6-SystemShape!M6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N6-SystemShape!N6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O6-SystemShape!O6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P6-SystemShape!P6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q6-SystemShape!Q6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R6-SystemShape!R6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S6-SystemShape!S6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T6-SystemShape!T6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U6-SystemShape!U6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V6-SystemShape!V6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W6-SystemShape!W6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X6-SystemShape!X6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y6-SystemShape!Y6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z6-SystemShape!Z6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA6-SystemShape!AA6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB6-SystemShape!AB6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC6-SystemShape!AC6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD6-SystemShape!AD6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE6-SystemShape!AE6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF6-SystemShape!AF6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG6-SystemShape!AG6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH6-SystemShape!AH6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI6-SystemShape!AI6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ6-SystemShape!AJ6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK6-SystemShape!AK6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL6-SystemShape!AL6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM6-SystemShape!AM6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN6-SystemShape!AN6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO6-SystemShape!AO6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP6-SystemShape!AP6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ6-SystemShape!AQ6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR6-SystemShape!AR6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS6-SystemShape!AS6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT6-SystemShape!AT6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU6-SystemShape!AU6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV6-SystemShape!AV6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW6-SystemShape!AW6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX6-SystemShape!AX6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY6-SystemShape!AY6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D6-(AboveHWM!D6+Tier1!D6+Existing!D6)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D6-SuperPeak!D6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E6-(AboveHWM!E6+Tier1!E6+Existing!E6)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E6-SuperPeak!E6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F6-(AboveHWM!F6+Tier1!F6+Existing!F6)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F6-SuperPeak!F6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G6-(AboveHWM!G6+Tier1!G6+Existing!G6)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G6-SuperPeak!G6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H6-(AboveHWM!H6+Tier1!H6+Existing!H6)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H6-SuperPeak!H6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I6-(AboveHWM!I6+Tier1!I6+Existing!I6)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I6-SuperPeak!I6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J6-(AboveHWM!J6+Tier1!J6+Existing!J6)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J6-SuperPeak!J6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K6-(AboveHWM!K6+Tier1!K6+Existing!K6)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K6-SuperPeak!K6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L6-(AboveHWM!L6+Tier1!L6+Existing!L6)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L6-SuperPeak!L6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M6-(AboveHWM!M6+Tier1!M6+Existing!M6)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M6-SuperPeak!M6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N6-(AboveHWM!N6+Tier1!N6+Existing!N6)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N6-SuperPeak!N6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O6-(AboveHWM!O6+Tier1!O6+Existing!O6)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O6-SuperPeak!O6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P6-(AboveHWM!P6+Tier1!P6+Existing!P6)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P6-SuperPeak!P6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q6-(AboveHWM!Q6+Tier1!Q6+Existing!Q6)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q6-SuperPeak!Q6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R6-(AboveHWM!R6+Tier1!R6+Existing!R6)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R6-SuperPeak!R6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S6-(AboveHWM!S6+Tier1!S6+Existing!S6)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S6-SuperPeak!S6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T6-(AboveHWM!T6+Tier1!T6+Existing!T6)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T6-SuperPeak!T6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U6-(AboveHWM!U6+Tier1!U6+Existing!U6)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U6-SuperPeak!U6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V6-(AboveHWM!V6+Tier1!V6+Existing!V6)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V6-SuperPeak!V6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W6-(AboveHWM!W6+Tier1!W6+Existing!W6)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W6-SuperPeak!W6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X6-(AboveHWM!X6+Tier1!X6+Existing!X6)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X6-SuperPeak!X6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y6-(AboveHWM!Y6+Tier1!Y6+Existing!Y6)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y6-SuperPeak!Y6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z6-(AboveHWM!Z6+Tier1!Z6+Existing!Z6)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z6-SuperPeak!Z6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA6-(AboveHWM!AA6+Tier1!AA6+Existing!AA6)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA6-SuperPeak!AA6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB6-(AboveHWM!AB6+Tier1!AB6+Existing!AB6)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB6-SuperPeak!AB6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC6-(AboveHWM!AC6+Tier1!AC6+Existing!AC6)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC6-SuperPeak!AC6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD6-(AboveHWM!AD6+Tier1!AD6+Existing!AD6)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD6-SuperPeak!AD6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE6-(AboveHWM!AE6+Tier1!AE6+Existing!AE6)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE6-SuperPeak!AE6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF6-(AboveHWM!AF6+Tier1!AF6+Existing!AF6)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF6-SuperPeak!AF6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG6-(AboveHWM!AG6+Tier1!AG6+Existing!AG6)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG6-SuperPeak!AG6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH6-(AboveHWM!AH6+Tier1!AH6+Existing!AH6)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH6-SuperPeak!AH6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI6-(AboveHWM!AI6+Tier1!AI6+Existing!AI6)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI6-SuperPeak!AI6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ6-(AboveHWM!AJ6+Tier1!AJ6+Existing!AJ6)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ6-SuperPeak!AJ6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK6-(AboveHWM!AK6+Tier1!AK6+Existing!AK6)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK6-SuperPeak!AK6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL6-(AboveHWM!AL6+Tier1!AL6+Existing!AL6)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL6-SuperPeak!AL6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM6-(AboveHWM!AM6+Tier1!AM6+Existing!AM6)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM6-SuperPeak!AM6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN6-(AboveHWM!AN6+Tier1!AN6+Existing!AN6)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN6-SuperPeak!AN6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO6-(AboveHWM!AO6+Tier1!AO6+Existing!AO6)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO6-SuperPeak!AO6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP6-(AboveHWM!AP6+Tier1!AP6+Existing!AP6)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP6-SuperPeak!AP6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ6-(AboveHWM!AQ6+Tier1!AQ6+Existing!AQ6)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ6-SuperPeak!AQ6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR6-(AboveHWM!AR6+Tier1!AR6+Existing!AR6)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR6-SuperPeak!AR6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS6-(AboveHWM!AS6+Tier1!AS6+Existing!AS6)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS6-SuperPeak!AS6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT6-(AboveHWM!AT6+Tier1!AT6+Existing!AT6)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT6-SuperPeak!AT6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU6-(AboveHWM!AU6+Tier1!AU6+Existing!AU6)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU6-SuperPeak!AU6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV6-(AboveHWM!AV6+Tier1!AV6+Existing!AV6)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV6-SuperPeak!AV6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW6-(AboveHWM!AW6+Tier1!AW6+Existing!AW6)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW6-SuperPeak!AW6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX6-(AboveHWM!AX6+Tier1!AX6+Existing!AX6)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX6-SuperPeak!AX6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY6-(AboveHWM!AY6+Tier1!AY6+Existing!AY6)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY6-SuperPeak!AY6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0}]
[null,10025,"Benton REA",{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG7))*TOCA!AQ7","v":5.6808006066427384E-4},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH7))*TOCA!AR7","v":5.7545994236893989E-4},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D7-SystemShape!D7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-59.522350011100087},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E7-SystemShape!E7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":132.2179259227261},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F7-SystemShape!F7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-686.29275208855825},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G7-SystemShape!G7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-196.77828821507958},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H7-SystemShape!H7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-362.78037596475889},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I7-SystemShape!I7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":119.07635284067122},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J7-SystemShape!J7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-14.802326378201771},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K7-SystemShape!K7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":215.44475068713811},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L7-SystemShape!L7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-170.40468569459233},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M7-SystemShape!M7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":36.297732157954819},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N7-SystemShape!N7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-544.94179651052252},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O7-SystemShape!O7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-134.86972150699938},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P7-SystemShape!P7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":103.23181274901508},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q7-SystemShape!Q7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":156.31349036715457},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R7-SystemShape!R7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-137.38249821724546},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S7-SystemShape!S7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":158.96888584464673},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T7-SystemShape!T7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-554.82024933502953},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U7-SystemShape!U7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":20.193012990859923},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V7-SystemShape!V7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":528.94223025374811},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W7-SystemShape!W7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":802.8711500991335},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X7-SystemShape!X7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":543.43355881852438},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y7-SystemShape!Y7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":692.38152569559486},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z7-SystemShape!Z7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":65.14774488287695},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA7-SystemShape!AA7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":406.44368299391743},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB7-SystemShape!AB7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-38.517969690307467},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC7-SystemShape!AC7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":148.15421428355478},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD7-SystemShape!AD7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-666.49207030435502},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE7-SystemShape!AE7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-193.03943589145604},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF7-SystemShape!AF7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-359.23726972524452},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG7-SystemShape!AG7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":150.34650571867579},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH7-SystemShape!AH7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":15.284870201610765},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI7-SystemShape!AI7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":225.41284764196774},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ7-SystemShape!AJ7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-126.13234996581708},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK7-SystemShape!AK7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":55.498874247097042},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL7-SystemShape!AL7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-543.88556684947275},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM7-SystemShape!AM7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-116.72150181324457},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN7-SystemShape!AN7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":120.96791149371204},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO7-SystemShape!AO7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":169.89135479361127},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP7-SystemShape!AP7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-121.22762717247637},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ7-SystemShape!AQ7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":170.86501603567157},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR7-SystemShape!AR7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-545.89442392352305},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS7-SystemShape!AS7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":31.547928601188087},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT7-SystemShape!AT7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":553.7711183519134},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU7-SystemShape!AU7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":824.78211360700425},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV7-SystemShape!AV7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":568.10241580717673},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW7-SystemShape!AW7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":709.7865773420225},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX7-SystemShape!AX7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":76.396561393505351},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY7-SystemShape!AY7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":420.02869296728659},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D7-(AboveHWM!D7+Tier1!D7+Existing!D7)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D7-SuperPeak!D7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":531.77139378977597},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E7-(AboveHWM!E7+Tier1!E7+Existing!E7)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E7-SuperPeak!E7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F7-(AboveHWM!F7+Tier1!F7+Existing!F7)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F7-SuperPeak!F7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":220.0162038218495},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G7-(AboveHWM!G7+Tier1!G7+Existing!G7)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G7-SuperPeak!G7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H7-(AboveHWM!H7+Tier1!H7+Existing!H7)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H7-SuperPeak!H7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":722.94323764218143},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I7-(AboveHWM!I7+Tier1!I7+Existing!I7)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I7-SuperPeak!I7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J7-(AboveHWM!J7+Tier1!J7+Existing!J7)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J7-SuperPeak!J7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":451.98370279561215},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K7-(AboveHWM!K7+Tier1!K7+Existing!K7)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K7-SuperPeak!K7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L7-(AboveHWM!L7+Tier1!L7+Existing!L7)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L7-SuperPeak!L7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":331.81510617259016},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M7-(AboveHWM!M7+Tier1!M7+Existing!M7)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M7-SuperPeak!M7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N7-(AboveHWM!N7+Tier1!N7+Existing!N7)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N7-SuperPeak!N7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":315.00523393660535},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O7-(AboveHWM!O7+Tier1!O7+Existing!O7)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O7-SuperPeak!O7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P7-(AboveHWM!P7+Tier1!P7+Existing!P7)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P7-SuperPeak!P7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":122.02986135685829},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q7-(AboveHWM!Q7+Tier1!Q7+Existing!Q7)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q7-SuperPeak!Q7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R7-(AboveHWM!R7+Tier1!R7+Existing!R7)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R7-SuperPeak!R7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":204.86572109600081},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S7-(AboveHWM!S7+Tier1!S7+Existing!S7)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S7-SuperPeak!S7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T7-(AboveHWM!T7+Tier1!T7+Existing!T7)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T7-SuperPeak!T7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":1168.4233343865321},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U7-(AboveHWM!U7+Tier1!U7+Existing!U7)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U7-SuperPeak!U7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V7-(AboveHWM!V7+Tier1!V7+Existing!V7)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V7-SuperPeak!V7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":992.03775112481708},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W7-(AboveHWM!W7+Tier1!W7+Existing!W7)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W7-SuperPeak!W7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X7-(AboveHWM!X7+Tier1!X7+Existing!X7)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X7-SuperPeak!X7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":767.81866058338755},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y7-(AboveHWM!Y7+Tier1!Y7+Existing!Y7)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y7-SuperPeak!Y7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z7-(AboveHWM!Z7+Tier1!Z7+Existing!Z7)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z7-SuperPeak!Z7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":1059.8137721955418},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA7-(AboveHWM!AA7+Tier1!AA7+Existing!AA7)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA7-SuperPeak!AA7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB7-(AboveHWM!AB7+Tier1!AB7+Existing!AB7)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB7-SuperPeak!AB7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":592.35254859227098},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC7-(AboveHWM!AC7+Tier1!AC7+Existing!AC7)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC7-SuperPeak!AC7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD7-(AboveHWM!AD7+Tier1!AD7+Existing!AD7)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD7-SuperPeak!AD7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":105.45323595453578},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE7-(AboveHWM!AE7+Tier1!AE7+Existing!AE7)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE7-SuperPeak!AE7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF7-(AboveHWM!AF7+Tier1!AF7+Existing!AF7)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF7-SuperPeak!AF7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":982.73353719381089},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG7-(AboveHWM!AG7+Tier1!AG7+Existing!AG7)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG7-SuperPeak!AG7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH7-(AboveHWM!AH7+Tier1!AH7+Existing!AH7)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH7-SuperPeak!AH7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":319.23892339113297},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI7-(AboveHWM!AI7+Tier1!AI7+Existing!AI7)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI7-SuperPeak!AI7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ7-(AboveHWM!AJ7+Tier1!AJ7+Existing!AJ7)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ7-SuperPeak!AJ7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":339.19764991237395},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK7-(AboveHWM!AK7+Tier1!AK7+Existing!AK7)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK7-SuperPeak!AK7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL7-(AboveHWM!AL7+Tier1!AL7+Existing!AL7)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL7-SuperPeak!AL7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":504.89516852123336},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM7-(AboveHWM!AM7+Tier1!AM7+Existing!AM7)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM7-SuperPeak!AM7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN7-(AboveHWM!AN7+Tier1!AN7+Existing!AN7)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN7-SuperPeak!AN7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":177.45742173919768},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO7-(AboveHWM!AO7+Tier1!AO7+Existing!AO7)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO7-SuperPeak!AO7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP7-(AboveHWM!AP7+Tier1!AP7+Existing!AP7)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP7-SuperPeak!AP7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":257.22575786866122},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ7-(AboveHWM!AQ7+Tier1!AQ7+Existing!AQ7)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ7-SuperPeak!AQ7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR7-(AboveHWM!AR7+Tier1!AR7+Existing!AR7)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR7-SuperPeak!AR7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":1239.5718811077459},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS7-(AboveHWM!AS7+Tier1!AS7+Existing!AS7)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS7-SuperPeak!AS7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT7-(AboveHWM!AT7+Tier1!AT7+Existing!AT7)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT7-SuperPeak!AT7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":1055.4204028827198},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU7-(AboveHWM!AU7+Tier1!AU7+Existing!AU7)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU7-SuperPeak!AU7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV7-(AboveHWM!AV7+Tier1!AV7+Existing!AV7)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV7-SuperPeak!AV7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":824.35747589956134},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW7-(AboveHWM!AW7+Tier1!AW7+Existing!AW7)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW7-SuperPeak!AW7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX7-(AboveHWM!AX7+Tier1!AX7+Existing!AX7)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX7-SuperPeak!AX7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":1126.5241432890148},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY7-(AboveHWM!AY7+Tier1!AY7+Existing!AY7)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY7-SuperPeak!AY7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG8))*TOCA!AQ8","v":6.4971708595367187E-4},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH8))*TOCA!AR8","v":6.5541714535896178E-4},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D8-SystemShape!D8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-311.71066165330512},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E8-SystemShape!E8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":62.573960804337567},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F8-SystemShape!F8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1347.5011630446263},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G8-SystemShape!G8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-652.32180351320562},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H8-SystemShape!H8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1098.9702343892486},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I8-SystemShape!I8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-518.21592626532561},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J8-SystemShape!J8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-776.20593392633941},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K8-SystemShape!K8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-292.37074554637377},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L8-SystemShape!L8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-781.26956163861894},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M8-SystemShape!M8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-350.00870646620734},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N8-SystemShape!N8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-969.51041290214744},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O8-SystemShape!O8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-479.89709489032992},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P8-SystemShape!P8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":178.99023860301565},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q8-SystemShape!Q8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":263.98796823833419},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R8-SystemShape!R8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":272.43363381519953},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S8-SystemShape!S8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":647.62212897300617},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T8-SystemShape!T8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":305.653321778948},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U8-SystemShape!U8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":620.22726730424029},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V8-SystemShape!V8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":902.42786698317764},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W8-SystemShape!W8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1410.9514260498097},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X8-SystemShape!X8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":833.66616224973927},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y8-SystemShape!Y8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1098.6311922877828},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z8-SystemShape!Z8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":361.05405598263707},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA8-SystemShape!AA8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":619.39593209036423},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB8-SystemShape!AB8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-318.4980771754922},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC8-SystemShape!AC8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":59.544359705924386},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD8-SystemShape!AD8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1356.6021981914694},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE8-SystemShape!AE8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-667.35461194804134},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF8-SystemShape!AF8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1117.7458496652428},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG8-SystemShape!AG8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-521.20223709592346},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH8-SystemShape!AH8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-780.86324537986559},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI8-SystemShape!AI8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-304.58813301222136},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ8-SystemShape!AJ8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-731.48997934143836},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK8-SystemShape!AK8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-330.02635429098444},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL8-SystemShape!AL8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-987.13490481995223},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM8-SystemShape!AM8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-482.52869837522184},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN8-SystemShape!AN8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":177.1800648600238},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO8-SystemShape!AO8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":263.1000262161001},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP8-SystemShape!AP8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":271.56790043402816},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ8-SystemShape!AQ8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":648.90019908066711},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR8-SystemShape!AR8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":304.89735145843827},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS8-SystemShape!AS8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":622.49416085565235},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT8-SystemShape!AT8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":906.29762975650294},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU8-SystemShape!AU8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1419.7245549775296},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV8-SystemShape!AV8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":837.49933464738092},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW8-SystemShape!AW8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1104.0940712322981},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX8-SystemShape!AX8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":360.97873580812171},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY8-SystemShape!AY8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":621.45555034682423},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D8-(AboveHWM!D8+Tier1!D8+Existing!D8)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D8-SuperPeak!D8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1058.6377397265117},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E8-(AboveHWM!E8+Tier1!E8+Existing!E8)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E8-SuperPeak!E8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F8-(AboveHWM!F8+Tier1!F8+Existing!F8)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F8-SuperPeak!F8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":649.84042528092652},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G8-(AboveHWM!G8+Tier1!G8+Existing!G8)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G8-SuperPeak!G8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H8-(AboveHWM!H8+Tier1!H8+Existing!H8)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H8-SuperPeak!H8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":749.31602950714705},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I8-(AboveHWM!I8+Tier1!I8+Existing!I8)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I8-SuperPeak!I8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J8-(AboveHWM!J8+Tier1!J8+Existing!J8)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J8-SuperPeak!J8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":853.52086928834831},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K8-(AboveHWM!K8+Tier1!K8+Existing!K8)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K8-SuperPeak!K8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L8-(AboveHWM!L8+Tier1!L8+Existing!L8)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L8-SuperPeak!L8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":442.42116599556442},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M8-(AboveHWM!M8+Tier1!M8+Existing!M8)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M8-SuperPeak!M8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N8-(AboveHWM!N8+Tier1!N8+Existing!N8)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N8-SuperPeak!N8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":644.19547380411939},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O8-(AboveHWM!O8+Tier1!O8+Existing!O8)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O8-SuperPeak!O8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P8-(AboveHWM!P8+Tier1!P8+Existing!P8)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P8-SuperPeak!P8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":975.19679542783501},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q8-(AboveHWM!Q8+Tier1!Q8+Existing!Q8)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q8-SuperPeak!Q8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R8-(AboveHWM!R8+Tier1!R8+Existing!R8)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R8-SuperPeak!R8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":492.93349409684538},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S8-(AboveHWM!S8+Tier1!S8+Existing!S8)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S8-SuperPeak!S8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T8-(AboveHWM!T8+Tier1!T8+Existing!T8)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T8-SuperPeak!T8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1171.9777421498839},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U8-(AboveHWM!U8+Tier1!U8+Existing!U8)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U8-SuperPeak!U8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V8-(AboveHWM!V8+Tier1!V8+Existing!V8)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V8-SuperPeak!V8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1493.6188503028216},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W8-(AboveHWM!W8+Tier1!W8+Existing!W8)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W8-SuperPeak!W8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X8-(AboveHWM!X8+Tier1!X8+Existing!X8)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X8-SuperPeak!X8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1394.2724034326779},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y8-(AboveHWM!Y8+Tier1!Y8+Existing!Y8)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y8-SuperPeak!Y8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z8-(AboveHWM!Z8+Tier1!Z8+Existing!Z8)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z8-SuperPeak!Z8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1177.322614551503},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA8-(AboveHWM!AA8+Tier1!AA8+Existing!AA8)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA8-SuperPeak!AA8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB8-(AboveHWM!AB8+Tier1!AB8+Existing!AB8)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB8-SuperPeak!AB8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1105.3676430519049},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC8-(AboveHWM!AC8+Tier1!AC8+Existing!AC8)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC8-SuperPeak!AC8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD8-(AboveHWM!AD8+Tier1!AD8+Existing!AD8)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD8-SuperPeak!AD8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":567.04982380739727},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE8-(AboveHWM!AE8+Tier1!AE8+Existing!AE8)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE8-SuperPeak!AE8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF8-(AboveHWM!AF8+Tier1!AF8+Existing!AF8)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF8-SuperPeak!AF8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":926.08870949951677},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG8-(AboveHWM!AG8+Tier1!AG8+Existing!AG8)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG8-SuperPeak!AG8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH8-(AboveHWM!AH8+Tier1!AH8+Existing!AH8)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH8-SuperPeak!AH8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":767.74943737432159},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI8-(AboveHWM!AI8+Tier1!AI8+Existing!AI8)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI8-SuperPeak!AI8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ8-(AboveHWM!AJ8+Tier1!AJ8+Existing!AJ8)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ8-SuperPeak!AJ8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":412.33557042287839},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK8-(AboveHWM!AK8+Tier1!AK8+Existing!AK8)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK8-SuperPeak!AK8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL8-(AboveHWM!AL8+Tier1!AL8+Existing!AL8)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL8-SuperPeak!AL8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":792.52023530147733},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM8-(AboveHWM!AM8+Tier1!AM8+Existing!AM8)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM8-SuperPeak!AM8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN8-(AboveHWM!AN8+Tier1!AN8+Existing!AN8)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN8-SuperPeak!AN8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1019.9394853715672},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO8-(AboveHWM!AO8+Tier1!AO8+Existing!AO8)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO8-SuperPeak!AO8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP8-(AboveHWM!AP8+Tier1!AP8+Existing!AP8)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP8-SuperPeak!AP8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":533.53428176647094},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ8-(AboveHWM!AQ8+Tier1!AQ8+Existing!AQ8)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ8-SuperPeak!AQ8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR8-(AboveHWM!AR8+Tier1!AR8+Existing!AR8)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR8-SuperPeak!AR8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1218.5839094736903},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS8-(AboveHWM!AS8+Tier1!AS8+Existing!AS8)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS8-SuperPeak!AS8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT8-(AboveHWM!AT8+Tier1!AT8+Existing!AT8)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT8-SuperPeak!AT8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1544.5128153998603},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU8-(AboveHWM!AU8+Tier1!AU8+Existing!AU8)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU8-SuperPeak!AU8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV8-(AboveHWM!AV8+Tier1!AV8+Existing!AV8)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV8-SuperPeak!AV8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1442.9326109283975},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW8-(AboveHWM!AW8+Tier1!AW8+Existing!AW8)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW8-SuperPeak!AW8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX8-(AboveHWM!AX8+Tier1!AX8+Existing!AX8)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX8-SuperPeak!AX8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1223.8196737165272},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY8-(AboveHWM!AY8+Tier1!AY8+Existing!AY8)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY8-SuperPeak!AY8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG9))*TOCA!AQ9","v":1.8078612223934259E-4},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH9))*TOCA!AR9","v":1.8088861838726246E-4},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D9-SystemShape!D9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":54.85189298747899},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E9-SystemShape!E9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":1.4006206382629445},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F9-SystemShape!F9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-39.026125081605841},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G9-SystemShape!G9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-43.060066632256046},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H9-SystemShape!H9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":49.820062741576862},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I9-SystemShape!I9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":32.953369633964705},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J9-SystemShape!J9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":156.37046641290706},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K9-SystemShape!K9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":72.73880769170826},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L9-SystemShape!L9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":182.11279118827682},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M9-SystemShape!M9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":73.90970203048164},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N9-SystemShape!N9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":82.711533505434048},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O9-SystemShape!O9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":38.777833194442572},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P9-SystemShape!P9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":168.61390431790196},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q9-SystemShape!Q9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":57.172422626087858},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R9-SystemShape!R9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-93.948722345241293},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S9-SystemShape!S9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-36.938984495558472},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T9-SystemShape!T9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-223.97003577726829},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U9-SystemShape!U9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-148.44263350773167},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V9-SystemShape!V9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-100.12125962878343},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W9-SystemShape!W9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-12.535410852880799},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X9-SystemShape!X9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-62.436196967788845},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y9-SystemShape!Y9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":1.0035556673726065},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z9-SystemShape!Z9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-3.6198809386995294},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA9-SystemShape!AA9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-25.824581422727473},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB9-SystemShape!AB9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":60.992523224341234},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC9-SystemShape!AC9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":4.9983752843144718},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD9-SystemShape!AD9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-51.862300481650799},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE9-SystemShape!AE9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-26.138018568544549},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF9-SystemShape!AF9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":66.586650921615671},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG9-SystemShape!AG9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":15.586295858079021},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH9-SystemShape!AH9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":139.37263291235698},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI9-SystemShape!AI9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":89.219120261475751},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ9-SystemShape!AJ9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":177.06401858426443},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK9-SystemShape!AK9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":73.97975243511317},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL9-SystemShape!AL9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":97.389484077979461},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM9-SystemShape!AM9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":23.522217088262089},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN9-SystemShape!AN9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":168.34750468178862},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO9-SystemShape!AO9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":56.940301710856126},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP9-SystemShape!AP9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-94.350058196127804},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ9-SystemShape!AQ9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-37.259268780374967},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR9-SystemShape!AR9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-224.45900969672013},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS9-SystemShape!AS9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-148.79132726023101},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT9-SystemShape!AT9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-100.54001785732616},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU9-SystemShape!AU9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-12.827936728844406},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV9-SystemShape!AV9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-62.833589763470755},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW9-SystemShape!AW9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":0.71870566773158095},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX9-SystemShape!AX9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-3.9700051247991834},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY9-SystemShape!AY9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-26.11768011584137},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D9-(AboveHWM!D9+Tier1!D9+Existing!D9)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D9-SuperPeak!D9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":225.81186941606899},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E9-(AboveHWM!E9+Tier1!E9+Existing!E9)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E9-SuperPeak!E9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F9-(AboveHWM!F9+Tier1!F9+Existing!F9)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F9-SuperPeak!F9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":247.08016497175166},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G9-(AboveHWM!G9+Tier1!G9+Existing!G9)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G9-SuperPeak!G9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H9-(AboveHWM!H9+Tier1!H9+Existing!H9)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H9-SuperPeak!H9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":151.43945055641126},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I9-(AboveHWM!I9+Tier1!I9+Existing!I9)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I9-SuperPeak!I9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J9-(AboveHWM!J9+Tier1!J9+Existing!J9)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J9-SuperPeak!J9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":339.7501118584803},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K9-(AboveHWM!K9+Tier1!K9+Existing!K9)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K9-SuperPeak!K9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L9-(AboveHWM!L9+Tier1!L9+Existing!L9)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L9-SuperPeak!L9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":230.12000607772583},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M9-(AboveHWM!M9+Tier1!M9+Existing!M9)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M9-SuperPeak!M9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N9-(AboveHWM!N9+Tier1!N9+Existing!N9)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N9-SuperPeak!N9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":370.06493020162532},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O9-(AboveHWM!O9+Tier1!O9+Existing!O9)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O9-SuperPeak!O9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P9-(AboveHWM!P9+Tier1!P9+Existing!P9)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P9-SuperPeak!P9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":240.45547986382729},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q9-(AboveHWM!Q9+Tier1!Q9+Existing!Q9)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q9-SuperPeak!Q9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R9-(AboveHWM!R9+Tier1!R9+Existing!R9)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R9-SuperPeak!R9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":173.06185488786187},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S9-(AboveHWM!S9+Tier1!S9+Existing!S9)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S9-SuperPeak!S9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T9-(AboveHWM!T9+Tier1!T9+Existing!T9)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T9-SuperPeak!T9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":174.44796684247964},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U9-(AboveHWM!U9+Tier1!U9+Existing!U9)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U9-SuperPeak!U9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V9-(AboveHWM!V9+Tier1!V9+Existing!V9)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V9-SuperPeak!V9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":180.76852641473397},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W9-(AboveHWM!W9+Tier1!W9+Existing!W9)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W9-SuperPeak!W9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X9-(AboveHWM!X9+Tier1!X9+Existing!X9)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X9-SuperPeak!X9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":229.17690472192606},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y9-(AboveHWM!Y9+Tier1!Y9+Existing!Y9)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y9-SuperPeak!Y9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z9-(AboveHWM!Z9+Tier1!Z9+Existing!Z9)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z9-SuperPeak!Z9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":127.65315701078579},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA9-(AboveHWM!AA9+Tier1!AA9+Existing!AA9)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA9-SuperPeak!AA9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB9-(AboveHWM!AB9+Tier1!AB9+Existing!AB9)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB9-SuperPeak!AB9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":234.85722104916087},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC9-(AboveHWM!AC9+Tier1!AC9+Existing!AC9)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC9-SuperPeak!AC9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD9-(AboveHWM!AD9+Tier1!AD9+Existing!AD9)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD9-SuperPeak!AD9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":226.53396587699001},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE9-(AboveHWM!AE9+Tier1!AE9+Existing!AE9)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE9-SuperPeak!AE9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF9-(AboveHWM!AF9+Tier1!AF9+Existing!AF9)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF9-SuperPeak!AF9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":177.80028207432889},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG9-(AboveHWM!AG9+Tier1!AG9+Existing!AG9)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG9-SuperPeak!AG9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH9-(AboveHWM!AH9+Tier1!AH9+Existing!AH9)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH9-SuperPeak!AH9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":313.94635576099961},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI9-(AboveHWM!AI9+Tier1!AI9+Existing!AI9)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI9-SuperPeak!AI9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ9-(AboveHWM!AJ9+Tier1!AJ9+Existing!AJ9)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ9-SuperPeak!AJ9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":224.74337461835844},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK9-(AboveHWM!AK9+Tier1!AK9+Existing!AK9)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK9-SuperPeak!AK9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL9-(AboveHWM!AL9+Tier1!AL9+Existing!AL9)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL9-SuperPeak!AL9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":392.74214052007835},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM9-(AboveHWM!AM9+Tier1!AM9+Existing!AM9)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM9-SuperPeak!AM9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN9-(AboveHWM!AN9+Tier1!AN9+Existing!AN9)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN9-SuperPeak!AN9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":240.59180537447486},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO9-(AboveHWM!AO9+Tier1!AO9+Existing!AO9)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO9-SuperPeak!AO9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP9-(AboveHWM!AP9+Tier1!AP9+Existing!AP9)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP9-SuperPeak!AP9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":173.15997178565334},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ9-(AboveHWM!AQ9+Tier1!AQ9+Existing!AQ9)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ9-SuperPeak!AQ9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR9-(AboveHWM!AR9+Tier1!AR9+Existing!AR9)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR9-SuperPeak!AR9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":174.54686959227223},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS9-(AboveHWM!AS9+Tier1!AS9+Existing!AS9)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS9-SuperPeak!AS9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT9-(AboveHWM!AT9+Tier1!AT9+Existing!AT9)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT9-SuperPeak!AT9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":180.87101258675403},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU9-(AboveHWM!AU9+Tier1!AU9+Existing!AU9)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU9-SuperPeak!AU9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV9-(AboveHWM!AV9+Tier1!AV9+Existing!AV9)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV9-SuperPeak!AV9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":229.30683587834028},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW9-(AboveHWM!AW9+Tier1!AW9+Existing!AW9)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW9-SuperPeak!AW9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX9-(AboveHWM!AX9+Tier1!AX9+Existing!AX9)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX9-SuperPeak!AX9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":127.72552958397532},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY9-(AboveHWM!AY9+Tier1!AY9+Existing!AY9)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY9-SuperPeak!AY9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0}]
[null,10044,"Canby, City of",{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG10))*TOCA!AQ10","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH10))*TOCA!AR10","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D10-SystemShape!D10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E10-SystemShape!E10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F10-SystemShape!F10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G10-SystemShape!G10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H10-SystemShape!H10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I10-SystemShape!I10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J10-SystemShape!J10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K10-SystemShape!K10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L10-SystemShape!L10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M10-SystemShape!M10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N10-SystemShape!N10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O10-SystemShape!O10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P10-SystemShape!P10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q10-SystemShape!Q10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R10-SystemShape!R10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S10-SystemShape!S10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T10-SystemShape!T10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U10-SystemShape!U10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V10-SystemShape!V10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W10-SystemShape!W10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X10-SystemShape!X10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y10-SystemShape!Y10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z10-SystemShape!Z10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA10-SystemShape!AA10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB10-SystemShape!AB10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC10-SystemShape!AC10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD10-SystemShape!AD10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE10-SystemShape!AE10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF10-SystemShape!AF10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG10-SystemShape!AG10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH10-SystemShape!AH10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI10-SystemShape!AI10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ10-SystemShape!AJ10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK10-SystemShape!AK10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL10-SystemShape!AL10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM10-SystemShape!AM10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN10-SystemShape!AN10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO10-SystemShape!AO10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP10-SystemShape!AP10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ10-SystemShape!AQ10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR10-SystemShape!AR10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS10-SystemShape!AS10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT10-SystemShape!AT10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU10-SystemShape!AU10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV10-SystemShape!AV10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW10-SystemShape!AW10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX10-SystemShape!AX10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY10-SystemShape!AY10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D10-(AboveHWM!D10+Tier1!D10+Existing!D10)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D10-SuperPeak!D10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E10-(AboveHWM!E10+Tier1!E10+Existing!E10)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E10-SuperPeak!E10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F10-(AboveHWM!F10+Tier1!F10+Existing!F10)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F10-SuperPeak!F10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G10-(AboveHWM!G10+Tier1!G10+Existing!G10)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G10-SuperPeak!G10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H10-(AboveHWM!H10+Tier1!H10+Existing!H10)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H10-SuperPeak!H10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I10-(AboveHWM!I10+Tier1!I10+Existing!I10)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I10-SuperPeak!I10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J10-(AboveHWM!J10+Tier1!J10+Existing!J10)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J10-SuperPeak!J10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K10-(AboveHWM!K10+Tier1!K10+Existing!K10)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K10-SuperPeak!K10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L10-(AboveHWM!L10+Tier1!L10+Existing!L10)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L10-SuperPeak!L10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M10-(AboveHWM!M10+Tier1!M10+Existing!M10)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M10-SuperPeak!M10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N10-(AboveHWM!N10+Tier1!N10+Existing!N10)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N10-SuperPeak!N10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O10-(AboveHWM!O10+Tier1!O10+Existing!O10)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O10-SuperPeak!O10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P10-(AboveHWM!P10+Tier1!P10+Existing!P10)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P10-SuperPeak!P10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q10-(AboveHWM!Q10+Tier1!Q10+Existing!Q10)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q10-SuperPeak!Q10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R10-(AboveHWM!R10+Tier1!R10+Existing!R10)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R10-SuperPeak!R10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S10-(AboveHWM!S10+Tier1!S10+Existing!S10)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S10-SuperPeak!S10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T10-(AboveHWM!T10+Tier1!T10+Existing!T10)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T10-SuperPeak!T10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U10-(AboveHWM!U10+Tier1!U10+Existing!U10)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U10-SuperPeak!U10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V10-(AboveHWM!V10+Tier1!V10+Existing!V10)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V10-SuperPeak!V10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W10-(AboveHWM!W10+Tier1!W10+Existing!W10)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W10-SuperPeak!W10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X10-(AboveHWM!X10+Tier1!X10+Existing!X10)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X10-SuperPeak!X10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y10-(AboveHWM!Y10+Tier1!Y10+Existing!Y10)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y10-SuperPeak!Y10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z10-(AboveHWM!Z10+Tier1!Z10+Existing!Z10)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z10-SuperPeak!Z10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA10-(AboveHWM!AA10+Tier1!AA10+Existing!AA10)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA10-SuperPeak!AA10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB10-(AboveHWM!AB10+Tier1!AB10+Existing!AB10)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB10-SuperPeak!AB10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC10-(AboveHWM!AC10+Tier1!AC10+Existing!AC10)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC10-SuperPeak!AC10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD10-(AboveHWM!AD10+Tier1!AD10+Existing!AD10)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD10-SuperPeak!AD10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE10-(AboveHWM!AE10+Tier1!AE10+Existing!AE10)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE10-SuperPeak!AE10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF10-(AboveHWM!AF10+Tier1!AF10+Existing!AF10)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF10-SuperPeak!AF10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG10-(AboveHWM!AG10+Tier1!AG10+Existing!AG10)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG10-SuperPeak!AG10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH10-(AboveHWM!AH10+Tier1!AH10+Existing!AH10)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH10-SuperPeak!AH10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI10-(AboveHWM!AI10+Tier1!AI10+Existing!AI10)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI10-SuperPeak!AI10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ10-(AboveHWM!AJ10+Tier1!AJ10+Existing!AJ10)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ10-SuperPeak!AJ10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK10-(AboveHWM!AK10+Tier1!AK10+Existing!AK10)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK10-SuperPeak!AK10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL10-(AboveHWM!AL10+Tier1!AL10+Existing!AL10)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL10-SuperPeak!AL10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM10-(AboveHWM!AM10+Tier1!AM10+Existing!AM10)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM10-SuperPeak!AM10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN10-(AboveHWM!AN10+Tier1!AN10+Existing!AN10)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN10-SuperPeak!AN10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO10-(AboveHWM!AO10+Tier1!AO10+Existing!AO10)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO10-SuperPeak!AO10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP10-(AboveHWM!AP10+Tier1!AP10+Existing!AP10)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP10-SuperPeak!AP10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ10-(AboveHWM!AQ10+Tier1!AQ10+Existing!AQ10)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ10-SuperPeak!AQ10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR10-(AboveHWM!AR10+Tier1!AR10+Existing!AR10)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR10-SuperPeak!AR10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS10-(AboveHWM!AS10+Tier1!AS10+Existing!AS10)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS10-SuperPeak!AS10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT10-(AboveHWM!AT10+Tier1!AT10+Existing!AT10)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT10-SuperPeak!AT10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU10-(AboveHWM!AU10+Tier1!AU10+Existing!AU10)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU10-SuperPeak!AU10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV10-(AboveHWM!AV10+Tier1!AV10+Existing!AV10)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV10-SuperPeak!AV10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW10-(AboveHWM!AW10+Tier1!AW10+Existing!AW10)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW10-SuperPeak!AW10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX10-(AboveHWM!AX10+Tier1!AX10+Existing!AX10)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX10-SuperPeak!AX10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY10-(AboveHWM!AY10+Tier1!AY10+Existing!AY10)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY10-SuperPeak!AY10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG11))*TOCA!AQ11","v":8.3829771139060148E-4},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH11))*TOCA!AR11","v":8.5159477092289183E-4},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D11-SystemShape!D11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-346.20303111464557},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E11-SystemShape!E11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-45.908303513549761},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F11-SystemShape!F11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-368.35621828648925},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G11-SystemShape!G11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":88.344234967437288},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H11-SystemShape!H11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":520.51644748186379},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I11-SystemShape!I11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":579.75981980389417},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J11-SystemShape!J11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":587.39623651411432},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K11-SystemShape!K11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":774.05302503271037},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L11-SystemShape!L11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":471.95128157012863},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M11-SystemShape!M11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":486.85600519131083},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N11-SystemShape!N11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-49.690622558291025},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O11-SystemShape!O11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":167.34107278064945},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P11-SystemShape!P11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":277.91216466462328},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q11-SystemShape!Q11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":258.02661823770268},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R11-SystemShape!R11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-502.58874392194622},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S11-SystemShape!S11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":72.80787729568155},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T11-SystemShape!T11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-1181.4778648510121},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U11-SystemShape!U11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-464.40100803266569},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V11-SystemShape!V11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-384.67929475970016},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W11-SystemShape!W11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":361.79792521465305},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X11-SystemShape!X11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-248.1286918779067},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y11-SystemShape!Y11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":250.27027231770541},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z11-SystemShape!Z11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-181.95949083792567},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA11-SystemShape!AA11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":107.06867358863745},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB11-SystemShape!AB11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-344.39107108502213},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC11-SystemShape!AC11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-47.15139794407137},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD11-SystemShape!AD11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-354.2390662424915},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE11-SystemShape!AE11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":79.008810243894985},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF11-SystemShape!AF11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":524.3662582275042},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG11-SystemShape!AG11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":600.15653038411153},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH11-SystemShape!AH11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":614.53412926115402},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI11-SystemShape!AI11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":775.30525547455545},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ11-SystemShape!AJ11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":544.52411742956895},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK11-SystemShape!AK11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":516.83993997564983},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL11-SystemShape!AL11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-55.562696607404732},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM11-SystemShape!AM11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":181.97099837333596},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN11-SystemShape!AN11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":290.44701611375979},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO11-SystemShape!AO11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":263.31424666588879},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP11-SystemShape!AP11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-502.64695787531502},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ11-SystemShape!AQ11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":72.837296629092592},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR11-SystemShape!AR11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-1191.5173409266354},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS11-SystemShape!AS11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-471.14479070810557},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT11-SystemShape!AT11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-383.4110044599152},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU11-SystemShape!AU11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":366.95815686991654},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV11-SystemShape!AV11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-242.97965540955769},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW11-SystemShape!AW11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":251.94512834641648},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX11-SystemShape!AX11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-175.87079541342854},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY11-SystemShape!AY11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":109.11628456710443},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D11-(AboveHWM!D11+Tier1!D11+Existing!D11)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D11-SuperPeak!D11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":520.95297128194295},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E11-(AboveHWM!E11+Tier1!E11+Existing!E11)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E11-SuperPeak!E11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F11-(AboveHWM!F11+Tier1!F11+Existing!F11)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F11-SuperPeak!F11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2121.9129653599316},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G11-(AboveHWM!G11+Tier1!G11+Existing!G11)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G11-SuperPeak!G11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H11-(AboveHWM!H11+Tier1!H11+Existing!H11)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H11-SuperPeak!H11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2846.391254490406},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I11-(AboveHWM!I11+Tier1!I11+Existing!I11)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I11-SuperPeak!I11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J11-(AboveHWM!J11+Tier1!J11+Existing!J11)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J11-SuperPeak!J11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2240.3335161565942},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K11-(AboveHWM!K11+Tier1!K11+Existing!K11)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K11-SuperPeak!K11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L11-(AboveHWM!L11+Tier1!L11+Existing!L11)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L11-SuperPeak!L11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1539.8959610706477},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M11-(AboveHWM!M11+Tier1!M11+Existing!M11)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M11-SuperPeak!M11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N11-(AboveHWM!N11+Tier1!N11+Existing!N11)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N11-SuperPeak!N11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1542.8440450860057},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O11-(AboveHWM!O11+Tier1!O11+Existing!O11)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O11-SuperPeak!O11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P11-(AboveHWM!P11+Tier1!P11+Existing!P11)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P11-SuperPeak!P11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1450.1934929660817},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q11-(AboveHWM!Q11+Tier1!Q11+Existing!Q11)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q11-SuperPeak!Q11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R11-(AboveHWM!R11+Tier1!R11+Existing!R11)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R11-SuperPeak!R11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1061.5523556520056},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S11-(AboveHWM!S11+Tier1!S11+Existing!S11)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S11-SuperPeak!S11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T11-(AboveHWM!T11+Tier1!T11+Existing!T11)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T11-SuperPeak!T11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1570.386557744446},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U11-(AboveHWM!U11+Tier1!U11+Existing!U11)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U11-SuperPeak!U11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V11-(AboveHWM!V11+Tier1!V11+Existing!V11)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V11-SuperPeak!V11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1500.0634214524125},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W11-(AboveHWM!W11+Tier1!W11+Existing!W11)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W11-SuperPeak!W11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X11-(AboveHWM!X11+Tier1!X11+Existing!X11)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X11-SuperPeak!X11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1417.5709724968683},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y11-(AboveHWM!Y11+Tier1!Y11+Existing!Y11)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y11-SuperPeak!Y11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z11-(AboveHWM!Z11+Tier1!Z11+Existing!Z11)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z11-SuperPeak!Z11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":904.77601597957448},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA11-(AboveHWM!AA11+Tier1!AA11+Existing!AA11)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA11-SuperPeak!AA11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB11-(AboveHWM!AB11+Tier1!AB11+Existing!AB11)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB11-SuperPeak!AB11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":607.45762031234142},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC11-(AboveHWM!AC11+Tier1!AC11+Existing!AC11)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC11-SuperPeak!AC11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD11-(AboveHWM!AD11+Tier1!AD11+Existing!AD11)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD11-SuperPeak!AD11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1911.506817794246},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE11-(AboveHWM!AE11+Tier1!AE11+Existing!AE11)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE11-SuperPeak!AE11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF11-(AboveHWM!AF11+Tier1!AF11+Existing!AF11)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF11-SuperPeak!AF11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":3342.8542897531879},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG11-(AboveHWM!AG11+Tier1!AG11+Existing!AG11)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG11-SuperPeak!AG11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH11-(AboveHWM!AH11+Tier1!AH11+Existing!AH11)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH11-SuperPeak!AH11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2020.5233219177589},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI11-(AboveHWM!AI11+Tier1!AI11+Existing!AI11)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI11-SuperPeak!AI11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ11-(AboveHWM!AJ11+Tier1!AJ11+Existing!AJ11)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ11-SuperPeak!AJ11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1444.3960907264434},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK11-(AboveHWM!AK11+Tier1!AK11+Existing!AK11)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK11-SuperPeak!AK11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL11-(AboveHWM!AL11+Tier1!AL11+Existing!AL11)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL11-SuperPeak!AL11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1904.3658745690095},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM11-(AboveHWM!AM11+Tier1!AM11+Existing!AM11)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM11-SuperPeak!AM11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN11-(AboveHWM!AN11+Tier1!AN11+Existing!AN11)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN11-SuperPeak!AN11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1548.8086781754348},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO11-(AboveHWM!AO11+Tier1!AO11+Existing!AO11)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO11-SuperPeak!AO11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP11-(AboveHWM!AP11+Tier1!AP11+Existing!AP11)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP11-SuperPeak!AP11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1153.7534622172004},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ11-(AboveHWM!AQ11+Tier1!AQ11+Existing!AQ11)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ11-SuperPeak!AQ11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR11-(AboveHWM!AR11+Tier1!AR11+Existing!AR11)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR11-SuperPeak!AR11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1669.5272704112572},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS11-(AboveHWM!AS11+Tier1!AS11+Existing!AS11)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS11-SuperPeak!AS11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT11-(AboveHWM!AT11+Tier1!AT11+Existing!AT11)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT11-SuperPeak!AT11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1601.2882727656201},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU11-(AboveHWM!AU11+Tier1!AU11+Existing!AU11)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU11-SuperPeak!AU11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV11-(AboveHWM!AV11+Tier1!AV11+Existing!AV11)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV11-SuperPeak!AV11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1513.3652545601874},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW11-(AboveHWM!AW11+Tier1!AW11+Existing!AW11)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW11-SuperPeak!AW11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX11-(AboveHWM!AX11+Tier1!AX11+Existing!AX11)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX11-SuperPeak!AX11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":991.83760139711103},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY11-(AboveHWM!AY11+Tier1!AY11+Existing!AY11)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY11-SuperPeak!AY11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG12))*TOCA!AQ12","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH12))*TOCA!AR12","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D12-SystemShape!D12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E12-SystemShape!E12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F12-SystemShape!F12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G12-SystemShape!G12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H12-SystemShape!H12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I12-SystemShape!I12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J12-SystemShape!J12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K12-SystemShape!K12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L12-SystemShape!L12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M12-SystemShape!M12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N12-SystemShape!N12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O12-SystemShape!O12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P12-SystemShape!P12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q12-SystemShape!Q12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R12-SystemShape!R12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S12-SystemShape!S12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T12-SystemShape!T12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U12-SystemShape!U12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V12-SystemShape!V12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W12-SystemShape!W12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X12-SystemShape!X12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y12-SystemShape!Y12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z12-SystemShape!Z12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA12-SystemShape!AA12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB12-SystemShape!AB12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC12-SystemShape!AC12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD12-SystemShape!AD12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE12-SystemShape!AE12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF12-SystemShape!AF12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG12-SystemShape!AG12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH12-SystemShape!AH12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI12-SystemShape!AI12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ12-SystemShape!AJ12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK12-SystemShape!AK12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL12-SystemShape!AL12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM12-SystemShape!AM12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN12-SystemShape!AN12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO12-SystemShape!AO12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP12-SystemShape!AP12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ12-SystemShape!AQ12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR12-SystemShape!AR12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS12-SystemShape!AS12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT12-SystemShape!AT12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU12-SystemShape!AU12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV12-SystemShape!AV12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW12-SystemShape!AW12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX12-SystemShape!AX12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY12-SystemShape!AY12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D12-(AboveHWM!D12+Tier1!D12+Existing!D12)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D12-SuperPeak!D12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E12-(AboveHWM!E12+Tier1!E12+Existing!E12)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E12-SuperPeak!E12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F12-(AboveHWM!F12+Tier1!F12+Existing!F12)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F12-SuperPeak!F12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G12-(AboveHWM!G12+Tier1!G12+Existing!G12)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G12-SuperPeak!G12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H12-(AboveHWM!H12+Tier1!H12+Existing!H12)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H12-SuperPeak!H12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I12-(AboveHWM!I12+Tier1!I12+Existing!I12)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I12-SuperPeak!I12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J12-(AboveHWM!J12+Tier1!J12+Existing!J12)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J12-SuperPeak!J12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K12-(AboveHWM!K12+Tier1!K12+Existing!K12)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K12-SuperPeak!K12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L12-(AboveHWM!L12+Tier1!L12+Existing!L12)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L12-SuperPeak!L12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M12-(AboveHWM!M12+Tier1!M12+Existing!M12)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M12-SuperPeak!M12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N12-(AboveHWM!N12+Tier1!N12+Existing!N12)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N12-SuperPeak!N12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O12-(AboveHWM!O12+Tier1!O12+Existing!O12)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O12-SuperPeak!O12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P12-(AboveHWM!P12+Tier1!P12+Existing!P12)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P12-SuperPeak!P12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q12-(AboveHWM!Q12+Tier1!Q12+Existing!Q12)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q12-SuperPeak!Q12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R12-(AboveHWM!R12+Tier1!R12+Existing!R12)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R12-SuperPeak!R12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S12-(AboveHWM!S12+Tier1!S12+Existing!S12)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S12-SuperPeak!S12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T12-(AboveHWM!T12+Tier1!T12+Existing!T12)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T12-SuperPeak!T12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U12-(AboveHWM!U12+Tier1!U12+Existing!U12)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U12-SuperPeak!U12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V12-(AboveHWM!V12+Tier1!V12+Existing!V12)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V12-SuperPeak!V12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W12-(AboveHWM!W12+Tier1!W12+Existing!W12)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W12-SuperPeak!W12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X12-(AboveHWM!X12+Tier1!X12+Existing!X12)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X12-SuperPeak!X12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y12-(AboveHWM!Y12+Tier1!Y12+Existing!Y12)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y12-SuperPeak!Y12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z12-(AboveHWM!Z12+Tier1!Z12+Existing!Z12)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z12-SuperPeak!Z12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA12-(AboveHWM!AA12+Tier1!AA12+Existing!AA12)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA12-SuperPeak!AA12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB12-(AboveHWM!AB12+Tier1!AB12+Existing!AB12)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB12-SuperPeak!AB12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC12-(AboveHWM!AC12+Tier1!AC12+Existing!AC12)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC12-SuperPeak!AC12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD12-(AboveHWM!AD12+Tier1!AD12+Existing!AD12)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD12-SuperPeak!AD12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE12-(AboveHWM!AE12+Tier1!AE12+Existing!AE12)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE12-SuperPeak!AE12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF12-(AboveHWM!AF12+Tier1!AF12+Existing!AF12)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF12-SuperPeak!AF12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG12-(AboveHWM!AG12+Tier1!AG12+Existing!AG12)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG12-SuperPeak!AG12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH12-(AboveHWM!AH12+Tier1!AH12+Existing!AH12)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH12-SuperPeak!AH12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI12-(AboveHWM!AI12+Tier1!AI12+Existing!AI12)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI12-SuperPeak!AI12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ12-(AboveHWM!AJ12+Tier1!AJ12+Existing!AJ12)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ12-SuperPeak!AJ12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK12-(AboveHWM!AK12+Tier1!AK12+Existing!AK12)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK12-SuperPeak!AK12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL12-(AboveHWM!AL12+Tier1!AL12+Existing!AL12)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL12-SuperPeak!AL12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM12-(AboveHWM!AM12+Tier1!AM12+Existing!AM12)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM12-SuperPeak!AM12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN12-(AboveHWM!AN12+Tier1!AN12+Existing!AN12)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN12-SuperPeak!AN12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO12-(AboveHWM!AO12+Tier1!AO12+Existing!AO12)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO12-SuperPeak!AO12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP12-(AboveHWM!AP12+Tier1!AP12+Existing!AP12)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP12-SuperPeak!AP12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ12-(AboveHWM!AQ12+Tier1!AQ12+Existing!AQ12)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ12-SuperPeak!AQ12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR12-(AboveHWM!AR12+Tier1!AR12+Existing!AR12)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR12-SuperPeak!AR12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS12-(AboveHWM!AS12+Tier1!AS12+Existing!AS12)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS12-SuperPeak!AS12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT12-(AboveHWM!AT12+Tier1!AT12+Existing!AT12)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT12-SuperPeak!AT12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU12-(AboveHWM!AU12+Tier1!AU12+Existing!AU12)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU12-SuperPeak!AU12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV12-(AboveHWM!AV12+Tier1!AV12+Existing!AV12)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV12-SuperPeak!AV12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW12-(AboveHWM!AW12+Tier1!AW12+Existing!AW12)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW12-SuperPeak!AW12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX12-(AboveHWM!AX12+Tier1!AX12+Existing!AX12)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX12-SuperPeak!AX12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY12-(AboveHWM!AY12+Tier1!AY12+Existing!AY12)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY12-SuperPeak!AY12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0}]
[null,10055,"Albion, City of",{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG13))*TOCA!AQ13","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH13))*TOCA!AR13","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D13-SystemShape!D13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E13-SystemShape!E13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F13-SystemShape!F13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G13-SystemShape!G13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H13-SystemShape!H13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I13-SystemShape!I13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J13-SystemShape!J13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K13-SystemShape!K13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L13-SystemShape!L13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M13-SystemShape!M13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N13-SystemShape!N13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O13-SystemShape!O13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P13-SystemShape!P13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q13-SystemShape!Q13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R13-SystemShape!R13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S13-SystemShape!S13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T13-SystemShape!T13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U13-SystemShape!U13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V13-SystemShape!V13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W13-SystemShape!W13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X13-SystemShape!X13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y13-SystemShape!Y13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z13-SystemShape!Z13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA13-SystemShape!AA13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB13-SystemShape!AB13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC13-SystemShape!AC13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD13-SystemShape!AD13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE13-SystemShape!AE13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF13-SystemShape!AF13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG13-SystemShape!AG13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH13-SystemShape!AH13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI13-SystemShape!AI13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ13-SystemShape!AJ13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK13-SystemShape!AK13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL13-SystemShape!AL13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM13-SystemShape!AM13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN13-SystemShape!AN13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO13-SystemShape!AO13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP13-SystemShape!AP13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ13-SystemShape!AQ13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR13-SystemShape!AR13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS13-SystemShape!AS13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT13-SystemShape!AT13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU13-SystemShape!AU13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV13-SystemShape!AV13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW13-SystemShape!AW13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX13-SystemShape!AX13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY13-SystemShape!AY13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D13-(AboveHWM!D13+Tier1!D13+Existing!D13)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D13-SuperPeak!D13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E13-(AboveHWM!E13+Tier1!E13+Existing!E13)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E13-SuperPeak!E13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F13-(AboveHWM!F13+Tier1!F13+Existing!F13)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F13-SuperPeak!F13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G13-(AboveHWM!G13+Tier1!G13+Existing!G13)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G13-SuperPeak!G13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H13-(AboveHWM!H13+Tier1!H13+Existing!H13)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H13-SuperPeak!H13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I13-(AboveHWM!I13+Tier1!I13+Existing!I13)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I13-SuperPeak!I13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J13-(AboveHWM!J13+Tier1!J13+Existing!J13)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J13-SuperPeak!J13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K13-(AboveHWM!K13+Tier1!K13+Existing!K13)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K13-SuperPeak!K13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L13-(AboveHWM!L13+Tier1!L13+Existing!L13)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L13-SuperPeak!L13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M13-(AboveHWM!M13+Tier1!M13+Existing!M13)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M13-SuperPeak!M13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N13-(AboveHWM!N13+Tier1!N13+Existing!N13)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N13-SuperPeak!N13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O13-(AboveHWM!O13+Tier1!O13+Existing!O13)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O13-SuperPeak!O13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P13-(AboveHWM!P13+Tier1!P13+Existing!P13)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P13-SuperPeak!P13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q13-(AboveHWM!Q13+Tier1!Q13+Existing!Q13)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q13-SuperPeak!Q13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R13-(AboveHWM!R13+Tier1!R13+Existing!R13)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R13-SuperPeak!R13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S13-(AboveHWM!S13+Tier1!S13+Existing!S13)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S13-SuperPeak!S13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T13-(AboveHWM!T13+Tier1!T13+Existing!T13)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T13-SuperPeak!T13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U13-(AboveHWM!U13+Tier1!U13+Existing!U13)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U13-SuperPeak!U13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V13-(AboveHWM!V13+Tier1!V13+Existing!V13)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V13-SuperPeak!V13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W13-(AboveHWM!W13+Tier1!W13+Existing!W13)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W13-SuperPeak!W13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X13-(AboveHWM!X13+Tier1!X13+Existing!X13)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X13-SuperPeak!X13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y13-(AboveHWM!Y13+Tier1!Y13+Existing!Y13)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y13-SuperPeak!Y13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z13-(AboveHWM!Z13+Tier1!Z13+Existing!Z13)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z13-SuperPeak!Z13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA13-(AboveHWM!AA13+Tier1!AA13+Existing!AA13)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA13-SuperPeak!AA13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB13-(AboveHWM!AB13+Tier1!AB13+Existing!AB13)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB13-SuperPeak!AB13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC13-(AboveHWM!AC13+Tier1!AC13+Existing!AC13)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC13-SuperPeak!AC13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD13-(AboveHWM!AD13+Tier1!AD13+Existing!AD13)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD13-SuperPeak!AD13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE13-(AboveHWM!AE13+Tier1!AE13+Existing!AE13)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE13-SuperPeak!AE13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF13-(AboveHWM!AF13+Tier1!AF13+Existing!AF13)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF13-SuperPeak!AF13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG13-(AboveHWM!AG13+Tier1!AG13+Existing!AG13)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG13-SuperPeak!AG13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH13-(AboveHWM!AH13+Tier1!AH13+Existing!AH13)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH13-SuperPeak!AH13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI13-(AboveHWM!AI13+Tier1!AI13+Existing!AI13)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI13-SuperPeak!AI13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ13-(AboveHWM!AJ13+Tier1!AJ13+Existing!AJ13)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ13-SuperPeak!AJ13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK13-(AboveHWM!AK13+Tier1!AK13+Existing!AK13)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK13-SuperPeak!AK13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL13-(AboveHWM!AL13+Tier1!AL13+Existing!AL13)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL13-SuperPeak!AL13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM13-(AboveHWM!AM13+Tier1!AM13+Existing!AM13)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM13-SuperPeak!AM13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN13-(AboveHWM!AN13+Tier1!AN13+Existing!AN13)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN13-SuperPeak!AN13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO13-(AboveHWM!AO13+Tier1!AO13+Existing!AO13)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO13-SuperPeak!AO13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP13-(AboveHWM!AP13+Tier1!AP13+Existing!AP13)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP13-SuperPeak!AP13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ13-(AboveHWM!AQ13+Tier1!AQ13+Existing!AQ13)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ13-SuperPeak!AQ13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR13-(AboveHWM!AR13+Tier1!AR13+Existing!AR13)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR13-SuperPeak!AR13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS13-(AboveHWM!AS13+Tier1!AS13+Existing!AS13)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS13-SuperPeak!AS13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT13-(AboveHWM!AT13+Tier1!AT13+Existing!AT13)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT13-SuperPeak!AT13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU13-(AboveHWM!AU13+Tier1!AU13+Existing!AU13)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU13-SuperPeak!AU13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV13-(AboveHWM!AV13+Tier1!AV13+Existing!AV13)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV13-SuperPeak!AV13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW13-(AboveHWM!AW13+Tier1!AW13+Existing!AW13)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW13-SuperPeak!AW13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX13-(AboveHWM!AX13+Tier1!AX13+Existing!AX13)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX13-SuperPeak!AX13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY13-(AboveHWM!AY13+Tier1!AY13+Existing!AY13)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY13-SuperPeak!AY13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG14))*TOCA!AQ14","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH14))*TOCA!AR14","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D14-SystemShape!D14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E14-SystemShape!E14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F14-SystemShape!F14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G14-SystemShape!G14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H14-SystemShape!H14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I14-SystemShape!I14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J14-SystemShape!J14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K14-SystemShape!K14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L14-SystemShape!L14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M14-SystemShape!M14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N14-SystemShape!N14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O14-SystemShape!O14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P14-SystemShape!P14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q14-SystemShape!Q14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R14-SystemShape!R14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S14-SystemShape!S14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T14-SystemShape!T14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U14-SystemShape!U14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V14-SystemShape!V14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W14-SystemShape!W14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X14-SystemShape!X14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y14-SystemShape!Y14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z14-SystemShape!Z14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA14-SystemShape!AA14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB14-SystemShape!AB14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC14-SystemShape!AC14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD14-SystemShape!AD14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE14-SystemShape!AE14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF14-SystemShape!AF14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG14-SystemShape!AG14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH14-SystemShape!AH14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI14-SystemShape!AI14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ14-SystemShape!AJ14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK14-SystemShape!AK14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL14-SystemShape!AL14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM14-SystemShape!AM14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN14-SystemShape!AN14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO14-SystemShape!AO14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP14-SystemShape!AP14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ14-SystemShape!AQ14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR14-SystemShape!AR14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS14-SystemShape!AS14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT14-SystemShape!AT14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU14-SystemShape!AU14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV14-SystemShape!AV14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW14-SystemShape!AW14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX14-SystemShape!AX14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY14-SystemShape!AY14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D14-(AboveHWM!D14+Tier1!D14+Existing!D14)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D14-SuperPeak!D14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E14-(AboveHWM!E14+Tier1!E14+Existing!E14)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E14-SuperPeak!E14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F14-(AboveHWM!F14+Tier1!F14+Existing!F14)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F14-SuperPeak!F14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G14-(AboveHWM!G14+Tier1!G14+Existing!G14)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G14-SuperPeak!G14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H14-(AboveHWM!H14+Tier1!H14+Existing!H14)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H14-SuperPeak!H14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I14-(AboveHWM!I14+Tier1!I14+Existing!I14)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I14-SuperPeak!I14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J14-(AboveHWM!J14+Tier1!J14+Existing!J14)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J14-SuperPeak!J14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K14-(AboveHWM!K14+Tier1!K14+Existing!K14)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K14-SuperPeak!K14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L14-(AboveHWM!L14+Tier1!L14+Existing!L14)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L14-SuperPeak!L14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M14-(AboveHWM!M14+Tier1!M14+Existing!M14)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M14-SuperPeak!M14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N14-(AboveHWM!N14+Tier1!N14+Existing!N14)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N14-SuperPeak!N14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O14-(AboveHWM!O14+Tier1!O14+Existing!O14)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O14-SuperPeak!O14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P14-(AboveHWM!P14+Tier1!P14+Existing!P14)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P14-SuperPeak!P14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q14-(AboveHWM!Q14+Tier1!Q14+Existing!Q14)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q14-SuperPeak!Q14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R14-(AboveHWM!R14+Tier1!R14+Existing!R14)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R14-SuperPeak!R14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S14-(AboveHWM!S14+Tier1!S14+Existing!S14)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S14-SuperPeak!S14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T14-(AboveHWM!T14+Tier1!T14+Existing!T14)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T14-SuperPeak!T14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U14-(AboveHWM!U14+Tier1!U14+Existing!U14)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U14-SuperPeak!U14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V14-(AboveHWM!V14+Tier1!V14+Existing!V14)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V14-SuperPeak!V14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W14-(AboveHWM!W14+Tier1!W14+Existing!W14)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W14-SuperPeak!W14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X14-(AboveHWM!X14+Tier1!X14+Existing!X14)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X14-SuperPeak!X14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y14-(AboveHWM!Y14+Tier1!Y14+Existing!Y14)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y14-SuperPeak!Y14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z14-(AboveHWM!Z14+Tier1!Z14+Existing!Z14)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z14-SuperPeak!Z14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA14-(AboveHWM!AA14+Tier1!AA14+Existing!AA14)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA14-SuperPeak!AA14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB14-(AboveHWM!AB14+Tier1!AB14+Existing!AB14)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB14-SuperPeak!AB14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC14-(AboveHWM!AC14+Tier1!AC14+Existing!AC14)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC14-SuperPeak!AC14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD14-(AboveHWM!AD14+Tier1!AD14+Existing!AD14)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD14-SuperPeak!AD14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE14-(AboveHWM!AE14+Tier1!AE14+Existing!AE14)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE14-SuperPeak!AE14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF14-(AboveHWM!AF14+Tier1!AF14+Existing!AF14)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF14-SuperPeak!AF14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG14-(AboveHWM!AG14+Tier1!AG14+Existing!AG14)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG14-SuperPeak!AG14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH14-(AboveHWM!AH14+Tier1!AH14+Existing!AH14)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH14-SuperPeak!AH14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI14-(AboveHWM!AI14+Tier1!AI14+Existing!AI14)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI14-SuperPeak!AI14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ14-(AboveHWM!AJ14+Tier1!AJ14+Existing!AJ14)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ14-SuperPeak!AJ14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK14-(AboveHWM!AK14+Tier1!AK14+Existing!AK14)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK14-SuperPeak!AK14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL14-(AboveHWM!AL14+Tier1!AL14+Existing!AL14)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL14-SuperPeak!AL14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM14-(AboveHWM!AM14+Tier1!AM14+Existing!AM14)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM14-SuperPeak!AM14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN14-(AboveHWM!AN14+Tier1!AN14+Existing!AN14)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN14-SuperPeak!AN14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO14-(AboveHWM!AO14+Tier1!AO14+Existing!AO14)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO14-SuperPeak!AO14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP14-(AboveHWM!AP14+Tier1!AP14+Existing!AP14)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP14-SuperPeak!AP14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ14-(AboveHWM!AQ14+Tier1!AQ14+Existing!AQ14)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ14-SuperPeak!AQ14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR14-(AboveHWM!AR14+Tier1!AR14+Existing!AR14)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR14-SuperPeak!AR14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS14-(AboveHWM!AS14+Tier1!AS14+Existing!AS14)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS14-SuperPeak!AS14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT14-(AboveHWM!AT14+Tier1!AT14+Existing!AT14)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT14-SuperPeak!AT14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU14-(AboveHWM!AU14+Tier1!AU14+Existing!AU14)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU14-SuperPeak!AU14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV14-(AboveHWM!AV14+Tier1!AV14+Existing!AV14)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV14-SuperPeak!AV14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW14-(AboveHWM!AW14+Tier1!AW14+Existing!AW14)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW14-SuperPeak!AW14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX14-(AboveHWM!AX14+Tier1!AX14+Existing!AX14)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX14-SuperPeak!AX14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY14-(AboveHWM!AY14+Tier1!AY14+Existing!AY14)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY14-SuperPeak!AY14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG15))*TOCA!AQ15","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH15))*TOCA!AR15","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D15-SystemShape!D15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E15-SystemShape!E15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F15-SystemShape!F15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G15-SystemShape!G15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H15-SystemShape!H15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I15-SystemShape!I15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J15-SystemShape!J15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K15-SystemShape!K15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L15-SystemShape!L15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M15-SystemShape!M15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N15-SystemShape!N15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O15-SystemShape!O15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P15-SystemShape!P15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q15-SystemShape!Q15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R15-SystemShape!R15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S15-SystemShape!S15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T15-SystemShape!T15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U15-SystemShape!U15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V15-SystemShape!V15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W15-SystemShape!W15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X15-SystemShape!X15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y15-SystemShape!Y15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z15-SystemShape!Z15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA15-SystemShape!AA15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB15-SystemShape!AB15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC15-SystemShape!AC15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD15-SystemShape!AD15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE15-SystemShape!AE15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF15-SystemShape!AF15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG15-SystemShape!AG15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH15-SystemShape!AH15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI15-SystemShape!AI15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ15-SystemShape!AJ15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK15-SystemShape!AK15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL15-SystemShape!AL15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM15-SystemShape!AM15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN15-SystemShape!AN15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO15-SystemShape!AO15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP15-SystemShape!AP15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ15-SystemShape!AQ15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR15-SystemShape!AR15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS15-SystemShape!AS15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT15-SystemShape!AT15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU15-SystemShape!AU15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV15-SystemShape!AV15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW15-SystemShape!AW15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX15-SystemShape!AX15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY15-SystemShape!AY15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D15-(AboveHWM!D15+Tier1!D15+Existing!D15)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D15-SuperPeak!D15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E15-(AboveHWM!E15+Tier1!E15+Existing!E15)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E15-SuperPeak!E15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F15-(AboveHWM!F15+Tier1!F15+Existing!F15)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F15-SuperPeak!F15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G15-(AboveHWM!G15+Tier1!G15+Existing!G15)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G15-SuperPeak!G15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H15-(AboveHWM!H15+Tier1!H15+Existing!H15)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H15-SuperPeak!H15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I15-(AboveHWM!I15+Tier1!I15+Existing!I15)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I15-SuperPeak!I15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J15-(AboveHWM!J15+Tier1!J15+Existing!J15)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J15-SuperPeak!J15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K15-(AboveHWM!K15+Tier1!K15+Existing!K15)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K15-SuperPeak!K15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L15-(AboveHWM!L15+Tier1!L15+Existing!L15)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L15-SuperPeak!L15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M15-(AboveHWM!M15+Tier1!M15+Existing!M15)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M15-SuperPeak!M15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N15-(AboveHWM!N15+Tier1!N15+Existing!N15)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N15-SuperPeak!N15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O15-(AboveHWM!O15+Tier1!O15+Existing!O15)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O15-SuperPeak!O15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P15-(AboveHWM!P15+Tier1!P15+Existing!P15)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P15-SuperPeak!P15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q15-(AboveHWM!Q15+Tier1!Q15+Existing!Q15)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q15-SuperPeak!Q15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R15-(AboveHWM!R15+Tier1!R15+Existing!R15)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R15-SuperPeak!R15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S15-(AboveHWM!S15+Tier1!S15+Existing!S15)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S15-SuperPeak!S15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T15-(AboveHWM!T15+Tier1!T15+Existing!T15)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T15-SuperPeak!T15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U15-(AboveHWM!U15+Tier1!U15+Existing!U15)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U15-SuperPeak!U15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V15-(AboveHWM!V15+Tier1!V15+Existing!V15)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V15-SuperPeak!V15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W15-(AboveHWM!W15+Tier1!W15+Existing!W15)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W15-SuperPeak!W15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X15-(AboveHWM!X15+Tier1!X15+Existing!X15)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X15-SuperPeak!X15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y15-(AboveHWM!Y15+Tier1!Y15+Existing!Y15)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y15-SuperPeak!Y15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z15-(AboveHWM!Z15+Tier1!Z15+Existing!Z15)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z15-SuperPeak!Z15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA15-(AboveHWM!AA15+Tier1!AA15+Existing!AA15)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA15-SuperPeak!AA15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB15-(AboveHWM!AB15+Tier1!AB15+Existing!AB15)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB15-SuperPeak!AB15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC15-(AboveHWM!AC15+Tier1!AC15+Existing!AC15)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC15-SuperPeak!AC15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD15-(AboveHWM!AD15+Tier1!AD15+Existing!AD15)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD15-SuperPeak!AD15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE15-(AboveHWM!AE15+Tier1!AE15+Existing!AE15)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE15-SuperPeak!AE15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF15-(AboveHWM!AF15+Tier1!AF15+Existing!AF15)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF15-SuperPeak!AF15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG15-(AboveHWM!AG15+Tier1!AG15+Existing!AG15)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG15-SuperPeak!AG15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH15-(AboveHWM!AH15+Tier1!AH15+Existing!AH15)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH15-SuperPeak!AH15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI15-(AboveHWM!AI15+Tier1!AI15+Existing!AI15)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI15-SuperPeak!AI15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ15-(AboveHWM!AJ15+Tier1!AJ15+Existing!AJ15)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ15-SuperPeak!AJ15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK15-(AboveHWM!AK15+Tier1!AK15+Existing!AK15)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK15-SuperPeak!AK15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL15-(AboveHWM!AL15+Tier1!AL15+Existing!AL15)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL15-SuperPeak!AL15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM15-(AboveHWM!AM15+Tier1!AM15+Existing!AM15)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM15-SuperPeak!AM15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN15-(AboveHWM!AN15+Tier1!AN15+Existing!AN15)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN15-SuperPeak!AN15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO15-(AboveHWM!AO15+Tier1!AO15+Existing!AO15)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO15-SuperPeak!AO15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP15-(AboveHWM!AP15+Tier1!AP15+Existing!AP15)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP15-SuperPeak!AP15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ15-(AboveHWM!AQ15+Tier1!AQ15+Existing!AQ15)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ15-SuperPeak!AQ15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR15-(AboveHWM!AR15+Tier1!AR15+Existing!AR15)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR15-SuperPeak!AR15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS15-(AboveHWM!AS15+Tier1!AS15+Existing!AS15)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS15-SuperPeak!AS15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT15-(AboveHWM!AT15+Tier1!AT15+Existing!AT15)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT15-SuperPeak!AT15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU15-(AboveHWM!AU15+Tier1!AU15+Existing!AU15)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU15-SuperPeak!AU15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV15-(AboveHWM!AV15+Tier1!AV15+Existing!AV15)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV15-SuperPeak!AV15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW15-(AboveHWM!AW15+Tier1!AW15+Existing!AW15)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW15-SuperPeak!AW15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX15-(AboveHWM!AX15+Tier1!AX15+Existing!AX15)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX15-SuperPeak!AX15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY15-(AboveHWM!AY15+Tier1!AY15+Existing!AY15)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY15-SuperPeak!AY15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG17))*TOCA!AQ17","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH17))*TOCA!AR17","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D17-SystemShape!D17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E17-SystemShape!E17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F17-SystemShape!F17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G17-SystemShape!G17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H17-SystemShape!H17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I17-SystemShape!I17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J17-SystemShape!J17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K17-SystemShape!K17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L17-SystemShape!L17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M17-SystemShape!M17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N17-SystemShape!N17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O17-SystemShape!O17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P17-SystemShape!P17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q17-SystemShape!Q17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R17-SystemShape!R17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S17-SystemShape!S17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T17-SystemShape!T17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U17-SystemShape!U17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V17-SystemShape!V17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W17-SystemShape!W17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X17-SystemShape!X17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y17-SystemShape!Y17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z17-SystemShape!Z17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA17-SystemShape!AA17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB17-SystemShape!AB17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC17-SystemShape!AC17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD17-SystemShape!AD17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE17-SystemShape!AE17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF17-SystemShape!AF17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG17-SystemShape!AG17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH17-SystemShape!AH17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI17-SystemShape!AI17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ17-SystemShape!AJ17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK17-SystemShape!AK17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL17-SystemShape!AL17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM17-SystemShape!AM17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN17-SystemShape!AN17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO17-SystemShape!AO17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP17-SystemShape!AP17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ17-SystemShape!AQ17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR17-SystemShape!AR17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS17-SystemShape!AS17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT17-SystemShape!AT17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU17-SystemShape!AU17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV17-SystemShape!AV17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW17-SystemShape!AW17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX17-SystemShape!AX17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY17-SystemShape!AY17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D17-(AboveHWM!D17+Tier1!D17+Existing!D17)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D17-SuperPeak!D17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E17-(AboveHWM!E17+Tier1!E17+Existing!E17)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E17-SuperPeak!E17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F17-(AboveHWM!F17+Tier1!F17+Existing!F17)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F17-SuperPeak!F17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G17-(AboveHWM!G17+Tier1!G17+Existing!G17)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G17-SuperPeak!G17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H17-(AboveHWM!H17+Tier1!H17+Existing!H17)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H17-SuperPeak!H17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I17-(AboveHWM!I17+Tier1!I17+Existing!I17)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I17-SuperPeak!I17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J17-(AboveHWM!J17+Tier1!J17+Existing!J17)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J17-SuperPeak!J17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K17-(AboveHWM!K17+Tier1!K17+Existing!K17)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K17-SuperPeak!K17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L17-(AboveHWM!L17+Tier1!L17+Existing!L17)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L17-SuperPeak!L17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M17-(AboveHWM!M17+Tier1!M17+Existing!M17)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M17-SuperPeak!M17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N17-(AboveHWM!N17+Tier1!N17+Existing!N17)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N17-SuperPeak!N17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O17-(AboveHWM!O17+Tier1!O17+Existing!O17)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O17-SuperPeak!O17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P17-(AboveHWM!P17+Tier1!P17+Existing!P17)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P17-SuperPeak!P17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q17-(AboveHWM!Q17+Tier1!Q17+Existing!Q17)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q17-SuperPeak!Q17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R17-(AboveHWM!R17+Tier1!R17+Existing!R17)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R17-SuperPeak!R17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S17-(AboveHWM!S17+Tier1!S17+Existing!S17)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S17-SuperPeak!S17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T17-(AboveHWM!T17+Tier1!T17+Existing!T17)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T17-SuperPeak!T17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U17-(AboveHWM!U17+Tier1!U17+Existing!U17)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U17-SuperPeak!U17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V17-(AboveHWM!V17+Tier1!V17+Existing!V17)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V17-SuperPeak!V17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W17-(AboveHWM!W17+Tier1!W17+Existing!W17)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W17-SuperPeak!W17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X17-(AboveHWM!X17+Tier1!X17+Existing!X17)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X17-SuperPeak!X17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y17-(AboveHWM!Y17+Tier1!Y17+Existing!Y17)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y17-SuperPeak!Y17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z17-(AboveHWM!Z17+Tier1!Z17+Existing!Z17)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z17-SuperPeak!Z17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA17-(AboveHWM!AA17+Tier1!AA17+Existing!AA17)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA17-SuperPeak!AA17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB17-(AboveHWM!AB17+Tier1!AB17+Existing!AB17)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB17-SuperPeak!AB17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC17-(AboveHWM!AC17+Tier1!AC17+Existing!AC17)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC17-SuperPeak!AC17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD17-(AboveHWM!AD17+Tier1!AD17+Existing!AD17)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD17-SuperPeak!AD17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE17-(AboveHWM!AE17+Tier1!AE17+Existing!AE17)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE17-SuperPeak!AE17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF17-(AboveHWM!AF17+Tier1!AF17+Existing!AF17)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF17-SuperPeak!AF17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG17-(AboveHWM!AG17+Tier1!AG17+Existing!AG17)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG17-SuperPeak!AG17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH17-(AboveHWM!AH17+Tier1!AH17+Existing!AH17)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH17-SuperPeak!AH17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI17-(AboveHWM!AI17+Tier1!AI17+Existing!AI17)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI17-SuperPeak!AI17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ17-(AboveHWM!AJ17+Tier1!AJ17+Existing!AJ17)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ17-SuperPeak!AJ17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK17-(AboveHWM!AK17+Tier1!AK17+Existing!AK17)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK17-SuperPeak!AK17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL17-(AboveHWM!AL17+Tier1!AL17+Existing!AL17)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL17-SuperPeak!AL17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM17-(AboveHWM!AM17+Tier1!AM17+Existing!AM17)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM17-SuperPeak!AM17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN17-(AboveHWM!AN17+Tier1!AN17+Existing!AN17)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN17-SuperPeak!AN17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO17-(AboveHWM!AO17+Tier1!AO17+Existing!AO17)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO17-SuperPeak!AO17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP17-(AboveHWM!AP17+Tier1!AP17+Existing!AP17)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP17-SuperPeak!AP17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ17-(AboveHWM!AQ17+Tier1!AQ17+Existing!AQ17)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ17-SuperPeak!AQ17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR17-(AboveHWM!AR17+Tier1!AR17+Existing!AR17)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR17-SuperPeak!AR17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS17-(AboveHWM!AS17+Tier1!AS17+Existing!AS17)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS17-SuperPeak!AS17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT17-(AboveHWM!AT17+Tier1!AT17+Existing!AT17)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT17-SuperPeak!AT17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU17-(AboveHWM!AU17+Tier1!AU17+Existing!AU17)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU17-SuperPeak!AU17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV17-(AboveHWM!AV17+Tier1!AV17+Existing!AV17)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV17-SuperPeak!AV17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW17-(AboveHWM!AW17+Tier1!AW17+Existing!AW17)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW17-SuperPeak!AW17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX17-(AboveHWM!AX17+Tier1!AX17+Existing!AX17)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX17-SuperPeak!AX17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY17-(AboveHWM!AY17+Tier1!AY17+Existing!AY17)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY17-SuperPeak!AY17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG26))*TOCA!AQ26","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH26))*TOCA!AR26","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D26-SystemShape!D26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E26-SystemShape!E26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F26-SystemShape!F26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G26-SystemShape!G26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H26-SystemShape!H26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I26-SystemShape!I26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J26-SystemShape!J26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K26-SystemShape!K26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L26-SystemShape!L26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M26-SystemShape!M26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N26-SystemShape!N26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O26-SystemShape!O26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P26-SystemShape!P26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q26-SystemShape!Q26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R26-SystemShape!R26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S26-SystemShape!S26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T26-SystemShape!T26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U26-SystemShape!U26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V26-SystemShape!V26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W26-SystemShape!W26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X26-SystemShape!X26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y26-SystemShape!Y26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z26-SystemShape!Z26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA26-SystemShape!AA26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB26-SystemShape!AB26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC26-SystemShape!AC26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD26-SystemShape!AD26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE26-SystemShape!AE26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF26-SystemShape!AF26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG26-SystemShape!AG26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH26-SystemShape!AH26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI26-SystemShape!AI26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ26-SystemShape!AJ26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK26-SystemShape!AK26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL26-SystemShape!AL26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM26-SystemShape!AM26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN26-SystemShape!AN26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO26-SystemShape!AO26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP26-SystemShape!AP26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ26-SystemShape!AQ26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR26-SystemShape!AR26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS26-SystemShape!AS26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT26-SystemShape!AT26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU26-SystemShape!AU26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV26-SystemShape!AV26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW26-SystemShape!AW26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX26-SystemShape!AX26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY26-SystemShape!AY26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D26-(AboveHWM!D26+Tier1!D26+Existing!D26)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D26-SuperPeak!D26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E26-(AboveHWM!E26+Tier1!E26+Existing!E26)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E26-SuperPeak!E26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F26-(AboveHWM!F26+Tier1!F26+Existing!F26)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F26-SuperPeak!F26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G26-(AboveHWM!G26+Tier1!G26+Existing!G26)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G26-SuperPeak!G26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H26-(AboveHWM!H26+Tier1!H26+Existing!H26)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H26-SuperPeak!H26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I26-(AboveHWM!I26+Tier1!I26+Existing!I26)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I26-SuperPeak!I26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J26-(AboveHWM!J26+Tier1!J26+Existing!J26)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J26-SuperPeak!J26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K26-(AboveHWM!K26+Tier1!K26+Existing!K26)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K26-SuperPeak!K26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L26-(AboveHWM!L26+Tier1!L26+Existing!L26)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L26-SuperPeak!L26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M26-(AboveHWM!M26+Tier1!M26+Existing!M26)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M26-SuperPeak!M26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N26-(AboveHWM!N26+Tier1!N26+Existing!N26)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N26-SuperPeak!N26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O26-(AboveHWM!O26+Tier1!O26+Existing!O26)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O26-SuperPeak!O26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P26-(AboveHWM!P26+Tier1!P26+Existing!P26)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P26-SuperPeak!P26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q26-(AboveHWM!Q26+Tier1!Q26+Existing!Q26)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q26-SuperPeak!Q26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R26-(AboveHWM!R26+Tier1!R26+Existing!R26)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R26-SuperPeak!R26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S26-(AboveHWM!S26+Tier1!S26+Existing!S26)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S26-SuperPeak!S26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T26-(AboveHWM!T26+Tier1!T26+Existing!T26)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T26-SuperPeak!T26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U26-(AboveHWM!U26+Tier1!U26+Existing!U26)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U26-SuperPeak!U26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V26-(AboveHWM!V26+Tier1!V26+Existing!V26)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V26-SuperPeak!V26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W26-(AboveHWM!W26+Tier1!W26+Existing!W26)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W26-SuperPeak!W26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X26-(AboveHWM!X26+Tier1!X26+Existing!X26)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X26-SuperPeak!X26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y26-(AboveHWM!Y26+Tier1!Y26+Existing!Y26)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y26-SuperPeak!Y26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z26-(AboveHWM!Z26+Tier1!Z26+Existing!Z26)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z26-SuperPeak!Z26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA26-(AboveHWM!AA26+Tier1!AA26+Existing!AA26)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA26-SuperPeak!AA26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB26-(AboveHWM!AB26+Tier1!AB26+Existing!AB26)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB26-SuperPeak!AB26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC26-(AboveHWM!AC26+Tier1!AC26+Existing!AC26)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC26-SuperPeak!AC26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD26-(AboveHWM!AD26+Tier1!AD26+Existing!AD26)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD26-SuperPeak!AD26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE26-(AboveHWM!AE26+Tier1!AE26+Existing!AE26)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE26-SuperPeak!AE26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF26-(AboveHWM!AF26+Tier1!AF26+Existing!AF26)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF26-SuperPeak!AF26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG26-(AboveHWM!AG26+Tier1!AG26+Existing!AG26)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG26-SuperPeak!AG26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH26-(AboveHWM!AH26+Tier1!AH26+Existing!AH26)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH26-SuperPeak!AH26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI26-(AboveHWM!AI26+Tier1!AI26+Existing!AI26)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI26-SuperPeak!AI26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ26-(AboveHWM!AJ26+Tier1!AJ26+Existing!AJ26)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ26-SuperPeak!AJ26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK26-(AboveHWM!AK26+Tier1!AK26+Existing!AK26)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK26-SuperPeak!AK26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL26-(AboveHWM!AL26+Tier1!AL26+Existing!AL26)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL26-SuperPeak!AL26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM26-(AboveHWM!AM26+Tier1!AM26+Existing!AM26)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM26-SuperPeak!AM26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN26-(AboveHWM!AN26+Tier1!AN26+Existing!AN26)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN26-SuperPeak!AN26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO26-(AboveHWM!AO26+Tier1!AO26+Existing!AO26)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO26-SuperPeak!AO26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP26-(AboveHWM!AP26+Tier1!AP26+Existing!AP26)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP26-SuperPeak!AP26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ26-(AboveHWM!AQ26+Tier1!AQ26+Existing!AQ26)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ26-SuperPeak!AQ26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR26-(AboveHWM!AR26+Tier1!AR26+Existing!AR26)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR26-SuperPeak!AR26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS26-(AboveHWM!AS26+Tier1!AS26+Existing!AS26)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS26-SuperPeak!AS26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT26-(AboveHWM!AT26+Tier1!AT26+Existing!AT26)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT26-SuperPeak!AT26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU26-(AboveHWM!AU26+Tier1!AU26+Existing!AU26)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU26-SuperPeak!AU26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV26-(AboveHWM!AV26+Tier1!AV26+Existing!AV26)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV26-SuperPeak!AV26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW26-(AboveHWM!AW26+Tier1!AW26+Existing!AW26)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW26-SuperPeak!AW26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX26-(AboveHWM!AX26+Tier1!AX26+Existing!AX26)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX26-SuperPeak!AX26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY26-(AboveHWM!AY26+Tier1!AY26+Existing!AY26)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY26-SuperPeak!AY26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG35))*TOCA!AQ35","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH35))*TOCA!AR35","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D35-SystemShape!D35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E35-SystemShape!E35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F35-SystemShape!F35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G35-SystemShape!G35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H35-SystemShape!H35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I35-SystemShape!I35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J35-SystemShape!J35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K35-SystemShape!K35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L35-SystemShape!L35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M35-SystemShape!M35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N35-SystemShape!N35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O35-SystemShape!O35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P35-SystemShape!P35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q35-SystemShape!Q35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R35-SystemShape!R35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S35-SystemShape!S35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T35-SystemShape!T35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U35-SystemShape!U35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V35-SystemShape!V35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W35-SystemShape!W35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X35-SystemShape!X35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y35-SystemShape!Y35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z35-SystemShape!Z35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA35-SystemShape!AA35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB35-SystemShape!AB35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC35-SystemShape!AC35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD35-SystemShape!AD35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE35-SystemShape!AE35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF35-SystemShape!AF35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG35-SystemShape!AG35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH35-SystemShape!AH35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI35-SystemShape!AI35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ35-SystemShape!AJ35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK35-SystemShape!AK35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL35-SystemShape!AL35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM35-SystemShape!AM35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN35-SystemShape!AN35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO35-SystemShape!AO35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP35-SystemShape!AP35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ35-SystemShape!AQ35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR35-SystemShape!AR35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS35-SystemShape!AS35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT35-SystemShape!AT35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU35-SystemShape!AU35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV35-SystemShape!AV35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW35-SystemShape!AW35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX35-SystemShape!AX35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY35-SystemShape!AY35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D35-(AboveHWM!D35+Tier1!D35+Existing!D35)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D35-SuperPeak!D35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E35-(AboveHWM!E35+Tier1!E35+Existing!E35)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E35-SuperPeak!E35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F35-(AboveHWM!F35+Tier1!F35+Existing!F35)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F35-SuperPeak!F35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G35-(AboveHWM!G35+Tier1!G35+Existing!G35)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G35-SuperPeak!G35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H35-(AboveHWM!H35+Tier1!H35+Existing!H35)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H35-SuperPeak!H35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I35-(AboveHWM!I35+Tier1!I35+Existing!I35)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I35-SuperPeak!I35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J35-(AboveHWM!J35+Tier1!J35+Existing!J35)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J35-SuperPeak!J35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K35-(AboveHWM!K35+Tier1!K35+Existing!K35)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K35-SuperPeak!K35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L35-(AboveHWM!L35+Tier1!L35+Existing!L35)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L35-SuperPeak!L35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M35-(AboveHWM!M35+Tier1!M35+Existing!M35)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M35-SuperPeak!M35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N35-(AboveHWM!N35+Tier1!N35+Existing!N35)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N35-SuperPeak!N35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O35-(AboveHWM!O35+Tier1!O35+Existing!O35)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O35-SuperPeak!O35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P35-(AboveHWM!P35+Tier1!P35+Existing!P35)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P35-SuperPeak!P35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q35-(AboveHWM!Q35+Tier1!Q35+Existing!Q35)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q35-SuperPeak!Q35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R35-(AboveHWM!R35+Tier1!R35+Existing!R35)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R35-SuperPeak!R35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S35-(AboveHWM!S35+Tier1!S35+Existing!S35)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S35-SuperPeak!S35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T35-(AboveHWM!T35+Tier1!T35+Existing!T35)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T35-SuperPeak!T35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U35-(AboveHWM!U35+Tier1!U35+Existing!U35)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U35-SuperPeak!U35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V35-(AboveHWM!V35+Tier1!V35+Existing!V35)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V35-SuperPeak!V35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W35-(AboveHWM!W35+Tier1!W35+Existing!W35)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W35-SuperPeak!W35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X35-(AboveHWM!X35+Tier1!X35+Existing!X35)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X35-SuperPeak!X35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y35-(AboveHWM!Y35+Tier1!Y35+Existing!Y35)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y35-SuperPeak!Y35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z35-(AboveHWM!Z35+Tier1!Z35+Existing!Z35)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z35-SuperPeak!Z35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA35-(AboveHWM!AA35+Tier1!AA35+Existing!AA35)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA35-SuperPeak!AA35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB35-(AboveHWM!AB35+Tier1!AB35+Existing!AB35)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB35-SuperPeak!AB35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC35-(AboveHWM!AC35+Tier1!AC35+Existing!AC35)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC35-SuperPeak!AC35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD35-(AboveHWM!AD35+Tier1!AD35+Existing!AD35)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD35-SuperPeak!AD35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE35-(AboveHWM!AE35+Tier1!AE35+Existing!AE35)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE35-SuperPeak!AE35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF35-(AboveHWM!AF35+Tier1!AF35+Existing!AF35)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF35-SuperPeak!AF35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG35-(AboveHWM!AG35+Tier1!AG35+Existing!AG35)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG35-SuperPeak!AG35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH35-(AboveHWM!AH35+Tier1!AH35+Existing!AH35)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH35-SuperPeak!AH35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI35-(AboveHWM!AI35+Tier1!AI35+Existing!AI35)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI35-SuperPeak!AI35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ35-(AboveHWM!AJ35+Tier1!AJ35+Existing!AJ35)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ35-SuperPeak!AJ35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK35-(AboveHWM!AK35+Tier1!AK35+Existing!AK35)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK35-SuperPeak!AK35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL35-(AboveHWM!AL35+Tier1!AL35+Existing!AL35)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL35-SuperPeak!AL35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM35-(AboveHWM!AM35+Tier1!AM35+Existing!AM35)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM35-SuperPeak!AM35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN35-(AboveHWM!AN35+Tier1!AN35+Existing!AN35)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN35-SuperPeak!AN35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO35-(AboveHWM!AO35+Tier1!AO35+Existing!AO35)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO35-SuperPeak!AO35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP35-(AboveHWM!AP35+Tier1!AP35+Existing!AP35)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP35-SuperPeak!AP35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ35-(AboveHWM!AQ35+Tier1!AQ35+Existing!AQ35)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ35-SuperPeak!AQ35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR35-(AboveHWM!AR35+Tier1!AR35+Existing!AR35)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR35-SuperPeak!AR35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS35-(AboveHWM!AS35+Tier1!AS35+Existing!AS35)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS35-SuperPeak!AS35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT35-(AboveHWM!AT35+Tier1!AT35+Existing!AT35)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT35-SuperPeak!AT35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU35-(AboveHWM!AU35+Tier1!AU35+Existing!AU35)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU35-SuperPeak!AU35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV35-(AboveHWM!AV35+Tier1!AV35+Existing!AV35)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV35-SuperPeak!AV35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW35-(AboveHWM!AW35+Tier1!AW35+Existing!AW35)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW35-SuperPeak!AW35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX35-(AboveHWM!AX35+Tier1!AX35+Existing!AX35)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX35-SuperPeak!AX35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY35-(AboveHWM!AY35+Tier1!AY35+Existing!AY35)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY35-SuperPeak!AY35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG44))*TOCA!AQ44","v":2.3597700000000003E-4},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH44))*TOCA!AR44","v":2.3694012744189969E-4},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D44-SystemShape!D44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-8.5636830640758674},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E44-SystemShape!E44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":24.102213103584056},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F44-SystemShape!F44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-33.107457154856078},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G44-SystemShape!G44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":31.280527715352967},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H44-SystemShape!H44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":175.2470799114559},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I44-SystemShape!I44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":162.62893963705196},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J44-SystemShape!J44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":229.96168976345595},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K44-SystemShape!K44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":202.08964548105197},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L44-SystemShape!L44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":218.55372246985198},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M44-SystemShape!M44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":160.78805191654797},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N44-SystemShape!N44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":83.927815081768159},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O44-SystemShape!O44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":73.770586532782986},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P44-SystemShape!P44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":124.14881286511199},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q44-SystemShape!Q44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":73.677589759928026},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R44-SystemShape!R44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-194.48466959670012},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S44-SystemShape!S44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-54.507365512292012},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T44-SystemShape!T44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-420.45639659438808},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U44-SystemShape!U44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-224.52657766207207},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V44-SystemShape!V44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-204.24389837938813},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W44-SystemShape!W44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-7.7513571091040294},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X44-SystemShape!X44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-156.559129040888},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y44-SystemShape!Y44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-25.518920069103981},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z44-SystemShape!Z44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-102.02417373120016},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA44-SystemShape!AA44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-32.792887880759963},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB44-SystemShape!AB44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-7.8337324214421118},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC44-SystemShape!AC44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":24.530283342093391},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD44-SystemShape!AD44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-32.974978658145609},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE44-SystemShape!AE44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":31.435501223597498},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF44-SystemShape!AF44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":175.58210524004414},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG44-SystemShape!AG44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":162.94932398901562},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH44-SystemShape!AH44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":230.79088707123847},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI44-SystemShape!AI44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":202.70425201393172},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ44-SystemShape!AJ44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":220.07168779275827},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK44-SystemShape!AK44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":158.47539480294014},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL44-SystemShape!AL44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":84.629097198753669},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM44-SystemShape!AM44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":74.199840701532381},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN44-SystemShape!AN44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":125.38226481772885},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO44-SystemShape!AO44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":74.303761101243936},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP44-SystemShape!AP44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-194.32782711022645},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ44-SystemShape!AQ44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-54.303948418369274},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR44-SystemShape!AR44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-421.07274203048667},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS44-SystemShape!AS44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-224.97869294950561},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT44-SystemShape!AT44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-204.18202642221942},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU44-SystemShape!AU44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-7.4150260541084343},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV44-SystemShape!AV44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-156.23915715547125},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW44-SystemShape!AW44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-25.309154269389687},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX44-SystemShape!AX44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-101.38517109491154},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY44-SystemShape!AY44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-32.430218739044641},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D44-(AboveHWM!D44+Tier1!D44+Existing!D44)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D44-SuperPeak!D44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":295.54226851851831},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E44-(AboveHWM!E44+Tier1!E44+Existing!E44)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E44-SuperPeak!E44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F44-(AboveHWM!F44+Tier1!F44+Existing!F44)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F44-SuperPeak!F44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":424.72325000000023},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G44-(AboveHWM!G44+Tier1!G44+Existing!G44)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G44-SuperPeak!G44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H44-(AboveHWM!H44+Tier1!H44+Existing!H44)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H44-SuperPeak!H44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":347.77977499999986},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I44-(AboveHWM!I44+Tier1!I44+Existing!I44)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I44-SuperPeak!I44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J44-(AboveHWM!J44+Tier1!J44+Existing!J44)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J44-SuperPeak!J44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":374.76704326923078},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K44-(AboveHWM!K44+Tier1!K44+Existing!K44)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K44-SuperPeak!K44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L44-(AboveHWM!L44+Tier1!L44+Existing!L44)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L44-SuperPeak!L44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":325.14212500000036},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M44-(AboveHWM!M44+Tier1!M44+Existing!M44)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M44-SuperPeak!M44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N44-(AboveHWM!N44+Tier1!N44+Existing!N44)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N44-SuperPeak!N44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":241.25466346153834},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O44-(AboveHWM!O44+Tier1!O44+Existing!O44)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O44-SuperPeak!O44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P44-(AboveHWM!P44+Tier1!P44+Existing!P44)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P44-SuperPeak!P44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":318.0534134615383},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q44-(AboveHWM!Q44+Tier1!Q44+Existing!Q44)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q44-SuperPeak!Q44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R44-(AboveHWM!R44+Tier1!R44+Existing!R44)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R44-SuperPeak!R44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":257.36970000000008},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S44-(AboveHWM!S44+Tier1!S44+Existing!S44)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S44-SuperPeak!S44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T44-(AboveHWM!T44+Tier1!T44+Existing!T44)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T44-SuperPeak!T44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":225.42557692307727},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U44-(AboveHWM!U44+Tier1!U44+Existing!U44)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U44-SuperPeak!U44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V44-(AboveHWM!V44+Tier1!V44+Existing!V44)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V44-SuperPeak!V44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":241.5743750000002},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W44-(AboveHWM!W44+Tier1!W44+Existing!W44)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W44-SuperPeak!W44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X44-(AboveHWM!X44+Tier1!X44+Existing!X44)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X44-SuperPeak!X44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":168.74206730769208},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y44-(AboveHWM!Y44+Tier1!Y44+Existing!Y44)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y44-SuperPeak!Y44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z44-(AboveHWM!Z44+Tier1!Z44+Existing!Z44)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z44-SuperPeak!Z44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":235.42504999999997},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA44-(AboveHWM!AA44+Tier1!AA44+Existing!AA44)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA44-SuperPeak!AA44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB44-(AboveHWM!AB44+Tier1!AB44+Existing!AB44)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB44-SuperPeak!AB44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":299.81542199175425},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC44-(AboveHWM!AC44+Tier1!AC44+Existing!AC44)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC44-SuperPeak!AC44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD44-(AboveHWM!AD44+Tier1!AD44+Existing!AD44)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD44-SuperPeak!AD44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":341.50498218022858},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE44-(AboveHWM!AE44+Tier1!AE44+Existing!AE44)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE44-SuperPeak!AE44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF44-(AboveHWM!AF44+Tier1!AF44+Existing!AF44)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF44-SuperPeak!AF44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":450.85606564710309},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG44-(AboveHWM!AG44+Tier1!AG44+Existing!AG44)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG44-SuperPeak!AG44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH44-(AboveHWM!AH44+Tier1!AH44+Existing!AH44)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH44-SuperPeak!AH44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":287.83551569867797},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI44-(AboveHWM!AI44+Tier1!AI44+Existing!AI44)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI44-SuperPeak!AI44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ44-(AboveHWM!AJ44+Tier1!AJ44+Existing!AJ44)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ44-SuperPeak!AJ44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":306.27325076024323},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK44-(AboveHWM!AK44+Tier1!AK44+Existing!AK44)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK44-SuperPeak!AK44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL44-(AboveHWM!AL44+Tier1!AL44+Existing!AL44)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL44-SuperPeak!AL44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":318.18478249979739},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM44-(AboveHWM!AM44+Tier1!AM44+Existing!AM44)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM44-SuperPeak!AM44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN44-(AboveHWM!AN44+Tier1!AN44+Existing!AN44)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN44-SuperPeak!AN44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":322.10410462803122},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO44-(AboveHWM!AO44+Tier1!AO44+Existing!AO44)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO44-SuperPeak!AO44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP44-(AboveHWM!AP44+Tier1!AP44+Existing!AP44)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP44-SuperPeak!AP44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":261.19087555784779},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ44-(AboveHWM!AQ44+Tier1!AQ44+Existing!AQ44)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ44-SuperPeak!AQ44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR44-(AboveHWM!AR44+Tier1!AR44+Existing!AR44)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR44-SuperPeak!AR44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":229.12795671154001},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS44-(AboveHWM!AS44+Tier1!AS44+Existing!AS44)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS44-SuperPeak!AS44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT44-(AboveHWM!AT44+Tier1!AT44+Existing!AT44)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT44-SuperPeak!AT44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":245.4910027576623},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU44-(AboveHWM!AU44+Tier1!AU44+Existing!AU44)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU44-SuperPeak!AU44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV44-(AboveHWM!AV44+Tier1!AV44+Existing!AV44)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV44-SuperPeak!AV44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":172.27563203888104},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW44-(AboveHWM!AW44+Tier1!AW44+Existing!AW44)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW44-SuperPeak!AW44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX44-(AboveHWM!AX44+Tier1!AX44+Existing!AX44)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX44-SuperPeak!AX44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":239.10925814457718},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY44-(AboveHWM!AY44+Tier1!AY44+Existing!AY44)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY44-SuperPeak!AY44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG53))*TOCA!AQ53","v":1.8053700000000001E-4},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH53))*TOCA!AR53","v":1.8088700000000002E-4},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D53-SystemShape!D53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":7.2065320466440701},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E53-SystemShape!E53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":13.650683339104027},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F53-SystemShape!F53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":16.535078597463965},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G53-SystemShape!G53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":51.016260733192972},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H53-SystemShape!H53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":94.9953478071359},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I53-SystemShape!I53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":130.70198660761199},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J53-SystemShape!J53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":219.85060221913602},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K53-SystemShape!K53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":183.35594077161201},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L53-SystemShape!L53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":189.92140702441205},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M53-SystemShape!M53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":126.48956275398805},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N53-SystemShape!N53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":60.198886240808065},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O53-SystemShape!O53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":83.069725321022972},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P53-SystemShape!P53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":149.06385107247203},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q53-SystemShape!Q53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":91.073810483768042},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R53-SystemShape!R53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-143.93886077270005},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S53-SystemShape!S53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-6.9282260700520153},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T53-SystemShape!T53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-311.15414554702795},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U53-SystemShape!U53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-162.15007109823202},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V53-SystemShape!V53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-138.993672132028},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W53-SystemShape!W53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":3.5042101497759908},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X53-SystemShape!X53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-110.56695251352795},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y53-SystemShape!Y53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":11.326978389775951},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z53-SystemShape!Z53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-66.562986067200001},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA53-SystemShape!AA53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-17.196543973560004},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB53-SystemShape!AB53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":11.78513916084402},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC53-SystemShape!AC53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":16.198105206303953},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD53-SystemShape!AD53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-7.8646700373359826},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE53-SystemShape!AE53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":82.784897734342948},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF53-SystemShape!AF53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":130.96146797193595},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG53-SystemShape!AG53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":102.49641637421195},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH53-SystemShape!AH53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":193.10990898393595},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI53-SystemShape!AI53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":218.203770738212},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ53-SystemShape!AJ53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":191.66340446531595},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK53-SystemShape!AK53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":131.92843908453997},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL53-SystemShape!AL53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":90.039958405207997},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM53-SystemShape!AM53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":60.692376578672999},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN53-SystemShape!AN53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":153.83645641207193},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO53-SystemShape!AO53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":93.916302676167973},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP53-SystemShape!AP53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-140.02890125770011},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ53-SystemShape!AQ53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-4.0588947786520206},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR53-SystemShape!AR53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-307.22406843242806},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS53-SystemShape!AS53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-159.95573900583207},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT53-SystemShape!AT53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-134.77747176742801},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU53-SystemShape!AU53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":6.1087463665759429},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV53-SystemShape!AV53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-106.28125947392807},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW53-SystemShape!AW53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":13.939466606575944},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX53-SystemShape!AX53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-62.298861027200068},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY53-SystemShape!AY53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-14.576014831559998},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D53-(AboveHWM!D53+Tier1!D53+Existing!D53)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D53-SuperPeak!D53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":156.39053240740719},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E53-(AboveHWM!E53+Tier1!E53+Existing!E53)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E53-SuperPeak!E53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F53-(AboveHWM!F53+Tier1!F53+Existing!F53)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F53-SuperPeak!F53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":214.60005000000015},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G53-(AboveHWM!G53+Tier1!G53+Existing!G53)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G53-SuperPeak!G53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H53-(AboveHWM!H53+Tier1!H53+Existing!H53)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H53-SuperPeak!H53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":491.42520000000013},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I53-(AboveHWM!I53+Tier1!I53+Existing!I53)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I53-SuperPeak!I53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J53-(AboveHWM!J53+Tier1!J53+Existing!J53)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J53-SuperPeak!J53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":349.81204326923051},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K53-(AboveHWM!K53+Tier1!K53+Existing!K53)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K53-SuperPeak!K53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L53-(AboveHWM!L53+Tier1!L53+Existing!L53)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L53-SuperPeak!L53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":181.2616749999998},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M53-(AboveHWM!M53+Tier1!M53+Existing!M53)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M53-SuperPeak!M53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N53-(AboveHWM!N53+Tier1!N53+Existing!N53)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N53-SuperPeak!N53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":353.77949519230765},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O53-(AboveHWM!O53+Tier1!O53+Existing!O53)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O53-SuperPeak!O53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P53-(AboveHWM!P53+Tier1!P53+Existing!P53)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P53-SuperPeak!P53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":248.52961538461562},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q53-(AboveHWM!Q53+Tier1!Q53+Existing!Q53)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q53-SuperPeak!Q53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R53-(AboveHWM!R53+Tier1!R53+Existing!R53)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R53-SuperPeak!R53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":121.89205000000008},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S53-(AboveHWM!S53+Tier1!S53+Existing!S53)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S53-SuperPeak!S53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T53-(AboveHWM!T53+Tier1!T53+Existing!T53)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T53-SuperPeak!T53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":130.86718750000006},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U53-(AboveHWM!U53+Tier1!U53+Existing!U53)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U53-SuperPeak!U53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V53-(AboveHWM!V53+Tier1!V53+Existing!V53)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V53-SuperPeak!V53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":178.78538461538469},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W53-(AboveHWM!W53+Tier1!W53+Existing!W53)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W53-SuperPeak!W53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X53-(AboveHWM!X53+Tier1!X53+Existing!X53)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X53-SuperPeak!X53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":252.32694711538474},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y53-(AboveHWM!Y53+Tier1!Y53+Existing!Y53)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y53-SuperPeak!Y53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z53-(AboveHWM!Z53+Tier1!Z53+Existing!Z53)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z53-SuperPeak!Z53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":141.23532500000005},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA53-(AboveHWM!AA53+Tier1!AA53+Existing!AA53)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA53-SuperPeak!AA53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB53-(AboveHWM!AB53+Tier1!AB53+Existing!AB53)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB53-SuperPeak!AB53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":148.25400462962952},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC53-(AboveHWM!AC53+Tier1!AC53+Existing!AC53)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC53-SuperPeak!AC53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD53-(AboveHWM!AD53+Tier1!AD53+Existing!AD53)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD53-SuperPeak!AD53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":209.7205468749996},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE53-(AboveHWM!AE53+Tier1!AE53+Existing!AE53)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE53-SuperPeak!AE53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF53-(AboveHWM!AF53+Tier1!AF53+Existing!AF53)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF53-SuperPeak!AF53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":480.54158653846173},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG53-(AboveHWM!AG53+Tier1!AG53+Existing!AG53)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG53-SuperPeak!AG53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH53-(AboveHWM!AH53+Tier1!AH53+Existing!AH53)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH53-SuperPeak!AH53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":346.682525},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI53-(AboveHWM!AI53+Tier1!AI53+Existing!AI53)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI53-SuperPeak!AI53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ53-(AboveHWM!AJ53+Tier1!AJ53+Existing!AJ53)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ53-SuperPeak!AJ53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":161.89341145833362},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK53-(AboveHWM!AK53+Tier1!AK53+Existing!AK53)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK53-SuperPeak!AK53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL53-(AboveHWM!AL53+Tier1!AL53+Existing!AL53)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL53-SuperPeak!AL53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":343.38613425925951},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM53-(AboveHWM!AM53+Tier1!AM53+Existing!AM53)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM53-SuperPeak!AM53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN53-(AboveHWM!AN53+Tier1!AN53+Existing!AN53)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN53-SuperPeak!AN53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":240.55903846153873},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO53-(AboveHWM!AO53+Tier1!AO53+Existing!AO53)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO53-SuperPeak!AO53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP53-(AboveHWM!AP53+Tier1!AP53+Existing!AP53)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP53-SuperPeak!AP53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":113.35257500000002},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ53-(AboveHWM!AQ53+Tier1!AQ53+Existing!AQ53)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ53-SuperPeak!AQ53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR53-(AboveHWM!AR53+Tier1!AR53+Existing!AR53)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR53-SuperPeak!AR53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":121.5464182692306},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS53-(AboveHWM!AS53+Tier1!AS53+Existing!AS53)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS53-SuperPeak!AS53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT53-(AboveHWM!AT53+Tier1!AT53+Existing!AT53)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT53-SuperPeak!AT53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":169.75387019230777},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU53-(AboveHWM!AU53+Tier1!AU53+Existing!AU53)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU53-SuperPeak!AU53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV53-(AboveHWM!AV53+Tier1!AV53+Existing!AV53)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV53-SuperPeak!AV53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":243.29307692307691},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW53-(AboveHWM!AW53+Tier1!AW53+Existing!AW53)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW53-SuperPeak!AW53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX53-(AboveHWM!AX53+Tier1!AX53+Existing!AX53)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX53-SuperPeak!AX53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":131.80579999999995},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY53-(AboveHWM!AY53+Tier1!AY53+Existing!AY53)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY53-SuperPeak!AY53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG62))*TOCA!AQ62","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH62))*TOCA!AR62","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D62-SystemShape!D62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E62-SystemShape!E62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F62-SystemShape!F62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G62-SystemShape!G62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H62-SystemShape!H62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I62-SystemShape!I62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J62-SystemShape!J62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K62-SystemShape!K62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L62-SystemShape!L62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M62-SystemShape!M62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N62-SystemShape!N62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O62-SystemShape!O62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P62-SystemShape!P62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q62-SystemShape!Q62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R62-SystemShape!R62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S62-SystemShape!S62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T62-SystemShape!T62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U62-SystemShape!U62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V62-SystemShape!V62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W62-SystemShape!W62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X62-SystemShape!X62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y62-SystemShape!Y62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z62-SystemShape!Z62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA62-SystemShape!AA62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB62-SystemShape!AB62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC62-SystemShape!AC62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD62-SystemShape!AD62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE62-SystemShape!AE62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF62-SystemShape!AF62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG62-SystemShape!AG62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH62-SystemShape!AH62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI62-SystemShape!AI62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ62-SystemShape!AJ62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK62-SystemShape!AK62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL62-SystemShape!AL62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM62-SystemShape!AM62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN62-SystemShape!AN62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO62-SystemShape!AO62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP62-SystemShape!AP62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ62-SystemShape!AQ62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR62-SystemShape!AR62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS62-SystemShape!AS62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT62-SystemShape!AT62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU62-SystemShape!AU62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV62-SystemShape!AV62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW62-SystemShape!AW62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX62-SystemShape!AX62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY62-SystemShape!AY62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D62-(AboveHWM!D62+Tier1!D62+Existing!D62)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D62-SuperPeak!D62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E62-(AboveHWM!E62+Tier1!E62+Existing!E62)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E62-SuperPeak!E62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F62-(AboveHWM!F62+Tier1!F62+Existing!F62)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F62-SuperPeak!F62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G62-(AboveHWM!G62+Tier1!G62+Existing!G62)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G62-SuperPeak!G62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H62-(AboveHWM!H62+Tier1!H62+Existing!H62)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H62-SuperPeak!H62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I62-(AboveHWM!I62+Tier1!I62+Existing!I62)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I62-SuperPeak!I62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J62-(AboveHWM!J62+Tier1!J62+Existing!J62)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J62-SuperPeak!J62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K62-(AboveHWM!K62+Tier1!K62+Existing!K62)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K62-SuperPeak!K62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L62-(AboveHWM!L62+Tier1!L62+Existing!L62)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L62-SuperPeak!L62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M62-(AboveHWM!M62+Tier1!M62+Existing!M62)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M62-SuperPeak!M62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N62-(AboveHWM!N62+Tier1!N62+Existing!N62)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N62-SuperPeak!N62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O62-(AboveHWM!O62+Tier1!O62+Existing!O62)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O62-SuperPeak!O62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P62-(AboveHWM!P62+Tier1!P62+Existing!P62)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P62-SuperPeak!P62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q62-(AboveHWM!Q62+Tier1!Q62+Existing!Q62)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q62-SuperPeak!Q62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R62-(AboveHWM!R62+Tier1!R62+Existing!R62)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R62-SuperPeak!R62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S62-(AboveHWM!S62+Tier1!S62+Existing!S62)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S62-SuperPeak!S62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T62-(AboveHWM!T62+Tier1!T62+Existing!T62)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T62-SuperPeak!T62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U62-(AboveHWM!U62+Tier1!U62+Existing!U62)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U62-SuperPeak!U62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V62-(AboveHWM!V62+Tier1!V62+Existing!V62)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V62-SuperPeak!V62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W62-(AboveHWM!W62+Tier1!W62+Existing!W62)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W62-SuperPeak!W62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X62-(AboveHWM!X62+Tier1!X62+Existing!X62)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X62-SuperPeak!X62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y62-(AboveHWM!Y62+Tier1!Y62+Existing!Y62)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y62-SuperPeak!Y62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z62-(AboveHWM!Z62+Tier1!Z62+Existing!Z62)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z62-SuperPeak!Z62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA62-(AboveHWM!AA62+Tier1!AA62+Existing!AA62)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA62-SuperPeak!AA62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB62-(AboveHWM!AB62+Tier1!AB62+Existing!AB62)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB62-SuperPeak!AB62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC62-(AboveHWM!AC62+Tier1!AC62+Existing!AC62)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC62-SuperPeak!AC62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD62-(AboveHWM!AD62+Tier1!AD62+Existing!AD62)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD62-SuperPeak!AD62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE62-(AboveHWM!AE62+Tier1!AE62+Existing!AE62)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE62-SuperPeak!AE62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF62-(AboveHWM!AF62+Tier1!AF62+Existing!AF62)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF62-SuperPeak!AF62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG62-(AboveHWM!AG62+Tier1!AG62+Existing!AG62)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG62-SuperPeak!AG62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH62-(AboveHWM!AH62+Tier1!AH62+Existing!AH62)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH62-SuperPeak!AH62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI62-(AboveHWM!AI62+Tier1!AI62+Existing!AI62)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI62-SuperPeak!AI62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ62-(AboveHWM!AJ62+Tier1!AJ62+Existing!AJ62)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ62-SuperPeak!AJ62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK62-(AboveHWM!AK62+Tier1!AK62+Existing!AK62)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK62-SuperPeak!AK62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL62-(AboveHWM!AL62+Tier1!AL62+Existing!AL62)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL62-SuperPeak!AL62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM62-(AboveHWM!AM62+Tier1!AM62+Existing!AM62)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM62-SuperPeak!AM62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN62-(AboveHWM!AN62+Tier1!AN62+Existing!AN62)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN62-SuperPeak!AN62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO62-(AboveHWM!AO62+Tier1!AO62+Existing!AO62)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO62-SuperPeak!AO62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP62-(AboveHWM!AP62+Tier1!AP62+Existing!AP62)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP62-SuperPeak!AP62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ62-(AboveHWM!AQ62+Tier1!AQ62+Existing!AQ62)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ62-SuperPeak!AQ62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR62-(AboveHWM!AR62+Tier1!AR62+Existing!AR62)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR62-SuperPeak!AR62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS62-(AboveHWM!AS62+Tier1!AS62+Existing!AS62)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS62-SuperPeak!AS62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT62-(AboveHWM!AT62+Tier1!AT62+Existing!AT62)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT62-SuperPeak!AT62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU62-(AboveHWM!AU62+Tier1!AU62+Existing!AU62)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU62-SuperPeak!AU62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV62-(AboveHWM!AV62+Tier1!AV62+Existing!AV62)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV62-SuperPeak!AV62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW62-(AboveHWM!AW62+Tier1!AW62+Existing!AW62)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW62-SuperPeak!AW62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX62-(AboveHWM!AX62+Tier1!AX62+Existing!AX62)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX62-SuperPeak!AX62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY62-(AboveHWM!AY62+Tier1!AY62+Existing!AY62)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY62-SuperPeak!AY62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG71))*TOCA!AQ71","v":6.3798312621359235E-5},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH71))*TOCA!AR71","v":6.423678899676377E-5},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D71-SystemShape!D71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-2.2388674382404261},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E71-SystemShape!E71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":4.3030184764371846},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F71-SystemShape!F71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-4.3894479905129531},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G71-SystemShape!G71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":23.019007500535636},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H71-SystemShape!H71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":53.870475761056213},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I71-SystemShape!I71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":55.851146341076422},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J71-SystemShape!J71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":79.649425047961103},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K71-SystemShape!K71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":75.550818434148283},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L71-SystemShape!L71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":58.822990574044191},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M71-SystemShape!M71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":49.951706762653288},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N71-SystemShape!N71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":23.18322203827984},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O71-SystemShape!O71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":30.260996489837176},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P71-SystemShape!P71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":29.283276274824324},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q71-SystemShape!Q71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":23.113317302144825},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R71-SystemShape!R71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-56.73380107186432},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S71-SystemShape!S71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-13.099397774493355},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T71-SystemShape!T71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-116.89725613503684},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U71-SystemShape!U71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-56.876324178371696},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V71-SystemShape!V71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-39.10178073960963},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W71-SystemShape!W71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":6.7271336586141546},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X71-SystemShape!X71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-35.428053026764005},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y71-SystemShape!Y71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-1.5595335935800281},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z71-SystemShape!Z71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-37.552583877890513},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA71-SystemShape!AA71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-8.7104391410840343},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB71-SystemShape!AB71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-1.4601660536702488},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC71-SystemShape!AC71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":4.7800158134453561},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD71-SystemShape!AD71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-3.4575244418873687},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE71-SystemShape!AE71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":23.856818229562105},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF71-SystemShape!AF71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":55.421776978778077},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG71-SystemShape!AG71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":57.051506780714149},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH71-SystemShape!AH71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":81.33686789979042},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI71-SystemShape!AI71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":76.862769589068861},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ71-SystemShape!AJ71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":67.426965566163133},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK71-SystemShape!AK71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":54.543007362405433},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL71-SystemShape!AL71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":24.265951612859816},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM71-SystemShape!AM71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":31.068923216087676},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN71-SystemShape!AN71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":30.273075711404385},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO71-SystemShape!AO71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":23.761285435039166},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP71-SystemShape!AP71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-56.411263786133951},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ71-SystemShape!AQ71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-12.727767148614928},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR71-SystemShape!AR71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-116.97215053792669},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS71-SystemShape!AS71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-56.845284940982864},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT71-SystemShape!AT71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-38.515174850221193},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU71-SystemShape!AU71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":7.2674468529115099},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV71-SystemShape!AV71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-34.844673198202095},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW71-SystemShape!AW71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-1.1272094873603478},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX71-SystemShape!AX71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-37.165680881888939},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY71-SystemShape!AY71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-8.3561022652979364},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D71-(AboveHWM!D71+Tier1!D71+Existing!D71)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D71-SuperPeak!D71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":55.421772721143462},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E71-(AboveHWM!E71+Tier1!E71+Existing!E71)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E71-SuperPeak!E71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F71-(AboveHWM!F71+Tier1!F71+Existing!F71)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F71-SuperPeak!F71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":93.685914951456368},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G71-(AboveHWM!G71+Tier1!G71+Existing!G71)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G71-SuperPeak!G71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H71-(AboveHWM!H71+Tier1!H71+Existing!H71)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H71-SuperPeak!H71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":81.141258106796172},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I71-(AboveHWM!I71+Tier1!I71+Existing!I71)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I71-SuperPeak!I71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J71-(AboveHWM!J71+Tier1!J71+Existing!J71)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J71-SuperPeak!J71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":128.4720991411501},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K71-(AboveHWM!K71+Tier1!K71+Existing!K71)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K71-SuperPeak!K71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L71-(AboveHWM!L71+Tier1!L71+Existing!L71)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L71-SuperPeak!L71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":96.958859757281587},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M71-(AboveHWM!M71+Tier1!M71+Existing!M71)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M71-SuperPeak!M71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N71-(AboveHWM!N71+Tier1!N71+Existing!N71)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N71-SuperPeak!N71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":83.515859036594534},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O71-(AboveHWM!O71+Tier1!O71+Existing!O71)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O71-SuperPeak!O71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P71-(AboveHWM!P71+Tier1!P71+Existing!P71)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P71-SuperPeak!P71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":73.933826502987387},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q71-(AboveHWM!Q71+Tier1!Q71+Existing!Q71)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q71-SuperPeak!Q71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R71-(AboveHWM!R71+Tier1!R71+Existing!R71)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R71-SuperPeak!R71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":92.882997451456333},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S71-(AboveHWM!S71+Tier1!S71+Existing!S71)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S71-SuperPeak!S71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T71-(AboveHWM!T71+Tier1!T71+Existing!T71)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T71-SuperPeak!T71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":87.843374766616932},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U71-(AboveHWM!U71+Tier1!U71+Existing!U71)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U71-SuperPeak!U71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V71-(AboveHWM!V71+Tier1!V71+Existing!V71)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V71-SuperPeak!V71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":104.90748083924571},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W71-(AboveHWM!W71+Tier1!W71+Existing!W71)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W71-SuperPeak!W71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X71-(AboveHWM!X71+Tier1!X71+Existing!X71)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X71-SuperPeak!X71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":64.607512392643741},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y71-(AboveHWM!Y71+Tier1!Y71+Existing!Y71)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y71-SuperPeak!Y71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z71-(AboveHWM!Z71+Tier1!Z71+Existing!Z71)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z71-SuperPeak!Z71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":86.488481990291319},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA71-(AboveHWM!AA71+Tier1!AA71+Existing!AA71)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA71-SuperPeak!AA71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB71-(AboveHWM!AB71+Tier1!AB71+Existing!AB71)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB71-SuperPeak!AB71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":56.739001790423174},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC71-(AboveHWM!AC71+Tier1!AC71+Existing!AC71)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC71-SuperPeak!AC71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD71-(AboveHWM!AD71+Tier1!AD71+Existing!AD71)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD71-SuperPeak!AD71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":71.109854967300464},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE71-(AboveHWM!AE71+Tier1!AE71+Existing!AE71)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE71-SuperPeak!AE71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF71-(AboveHWM!AF71+Tier1!AF71+Existing!AF71)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF71-SuperPeak!AF71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":110.24428156895694},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG71-(AboveHWM!AG71+Tier1!AG71+Existing!AG71)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG71-SuperPeak!AG71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH71-(AboveHWM!AH71+Tier1!AH71+Existing!AH71)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH71-SuperPeak!AH71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":103.91384862459556},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI71-(AboveHWM!AI71+Tier1!AI71+Existing!AI71)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI71-SuperPeak!AI71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ71-(AboveHWM!AJ71+Tier1!AJ71+Existing!AJ71)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ71-SuperPeak!AJ71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":74.082280407227628},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK71-(AboveHWM!AK71+Tier1!AK71+Existing!AK71)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK71-SuperPeak!AK71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL71-(AboveHWM!AL71+Tier1!AL71+Existing!AL71)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL71-SuperPeak!AL71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":105.01441736335856},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM71-(AboveHWM!AM71+Tier1!AM71+Existing!AM71)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM71-SuperPeak!AM71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN71-(AboveHWM!AN71+Tier1!AN71+Existing!AN71)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN71-SuperPeak!AN71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":75.320926297610271},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO71-(AboveHWM!AO71+Tier1!AO71+Existing!AO71)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO71-SuperPeak!AO71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP71-(AboveHWM!AP71+Tier1!AP71+Existing!AP71)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP71-SuperPeak!AP71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":94.295670849514579},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ71-(AboveHWM!AQ71+Tier1!AQ71+Existing!AQ71)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ71-SuperPeak!AQ71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR71-(AboveHWM!AR71+Tier1!AR71+Existing!AR71)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR71-SuperPeak!AR71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":89.032265932287771},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS71-(AboveHWM!AS71+Tier1!AS71+Existing!AS71)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS71-SuperPeak!AS71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT71-(AboveHWM!AT71+Tier1!AT71+Existing!AT71)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT71-SuperPeak!AT71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":106.34686460667172},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU71-(AboveHWM!AU71+Tier1!AU71+Existing!AU71)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU71-SuperPeak!AU71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV71-(AboveHWM!AV71+Tier1!AV71+Existing!AV71)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV71-SuperPeak!AV71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":65.692344177869145},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW71-(AboveHWM!AW71+Tier1!AW71+Existing!AW71)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW71-SuperPeak!AW71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX71-(AboveHWM!AX71+Tier1!AX71+Existing!AX71)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX71-SuperPeak!AX71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":87.660802006472466},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY71-(AboveHWM!AY71+Tier1!AY71+Existing!AY71)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY71-SuperPeak!AY71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG72))*TOCA!AQ72","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH72))*TOCA!AR72","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D72-SystemShape!D72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E72-SystemShape!E72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F72-SystemShape!F72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G72-SystemShape!G72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H72-SystemShape!H72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I72-SystemShape!I72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J72-SystemShape!J72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K72-SystemShape!K72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L72-SystemShape!L72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M72-SystemShape!M72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N72-SystemShape!N72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O72-SystemShape!O72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P72-SystemShape!P72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q72-SystemShape!Q72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R72-SystemShape!R72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S72-SystemShape!S72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T72-SystemShape!T72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U72-SystemShape!U72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V72-SystemShape!V72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W72-SystemShape!W72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X72-SystemShape!X72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y72-SystemShape!Y72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z72-SystemShape!Z72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA72-SystemShape!AA72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB72-SystemShape!AB72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC72-SystemShape!AC72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD72-SystemShape!AD72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE72-SystemShape!AE72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF72-SystemShape!AF72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG72-SystemShape!AG72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH72-SystemShape!AH72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI72-SystemShape!AI72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ72-SystemShape!AJ72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK72-SystemShape!AK72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL72-SystemShape!AL72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM72-SystemShape!AM72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN72-SystemShape!AN72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO72-SystemShape!AO72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP72-SystemShape!AP72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ72-SystemShape!AQ72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR72-SystemShape!AR72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS72-SystemShape!AS72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT72-SystemShape!AT72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU72-SystemShape!AU72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV72-SystemShape!AV72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW72-SystemShape!AW72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX72-SystemShape!AX72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY72-SystemShape!AY72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D72-(AboveHWM!D72+Tier1!D72+Existing!D72)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D72-SuperPeak!D72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E72-(AboveHWM!E72+Tier1!E72+Existing!E72)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E72-SuperPeak!E72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F72-(AboveHWM!F72+Tier1!F72+Existing!F72)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F72-SuperPeak!F72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G72-(AboveHWM!G72+Tier1!G72+Existing!G72)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G72-SuperPeak!G72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H72-(AboveHWM!H72+Tier1!H72+Existing!H72)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H72-SuperPeak!H72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I72-(AboveHWM!I72+Tier1!I72+Existing!I72)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I72-SuperPeak!I72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J72-(AboveHWM!J72+Tier1!J72+Existing!J72)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J72-SuperPeak!J72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K72-(AboveHWM!K72+Tier1!K72+Existing!K72)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K72-SuperPeak!K72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L72-(AboveHWM!L72+Tier1!L72+Existing!L72)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L72-SuperPeak!L72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M72-(AboveHWM!M72+Tier1!M72+Existing!M72)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M72-SuperPeak!M72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N72-(AboveHWM!N72+Tier1!N72+Existing!N72)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N72-SuperPeak!N72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O72-(AboveHWM!O72+Tier1!O72+Existing!O72)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O72-SuperPeak!O72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P72-(AboveHWM!P72+Tier1!P72+Existing!P72)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P72-SuperPeak!P72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q72-(AboveHWM!Q72+Tier1!Q72+Existing!Q72)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q72-SuperPeak!Q72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R72-(AboveHWM!R72+Tier1!R72+Existing!R72)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R72-SuperPeak!R72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S72-(AboveHWM!S72+Tier1!S72+Existing!S72)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S72-SuperPeak!S72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T72-(AboveHWM!T72+Tier1!T72+Existing!T72)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T72-SuperPeak!T72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U72-(AboveHWM!U72+Tier1!U72+Existing!U72)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U72-SuperPeak!U72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V72-(AboveHWM!V72+Tier1!V72+Existing!V72)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V72-SuperPeak!V72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W72-(AboveHWM!W72+Tier1!W72+Existing!W72)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W72-SuperPeak!W72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X72-(AboveHWM!X72+Tier1!X72+Existing!X72)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X72-SuperPeak!X72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y72-(AboveHWM!Y72+Tier1!Y72+Existing!Y72)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y72-SuperPeak!Y72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z72-(AboveHWM!Z72+Tier1!Z72+Existing!Z72)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z72-SuperPeak!Z72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA72-(AboveHWM!AA72+Tier1!AA72+Existing!AA72)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA72-SuperPeak!AA72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB72-(AboveHWM!AB72+Tier1!AB72+Existing!AB72)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB72-SuperPeak!AB72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC72-(AboveHWM!AC72+Tier1!AC72+Existing!AC72)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC72-SuperPeak!AC72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD72-(AboveHWM!AD72+Tier1!AD72+Existing!AD72)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD72-SuperPeak!AD72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE72-(AboveHWM!AE72+Tier1!AE72+Existing!AE72)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE72-SuperPeak!AE72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF72-(AboveHWM!AF72+Tier1!AF72+Existing!AF72)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF72-SuperPeak!AF72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG72-(AboveHWM!AG72+Tier1!AG72+Existing!AG72)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG72-SuperPeak!AG72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH72-(AboveHWM!AH72+Tier1!AH72+Existing!AH72)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH72-SuperPeak!AH72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI72-(AboveHWM!AI72+Tier1!AI72+Existing!AI72)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI72-SuperPeak!AI72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ72-(AboveHWM!AJ72+Tier1!AJ72+Existing!AJ72)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ72-SuperPeak!AJ72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK72-(AboveHWM!AK72+Tier1!AK72+Existing!AK72)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK72-SuperPeak!AK72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL72-(AboveHWM!AL72+Tier1!AL72+Existing!AL72)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL72-SuperPeak!AL72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM72-(AboveHWM!AM72+Tier1!AM72+Existing!AM72)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM72-SuperPeak!AM72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN72-(AboveHWM!AN72+Tier1!AN72+Existing!AN72)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN72-SuperPeak!AN72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO72-(AboveHWM!AO72+Tier1!AO72+Existing!AO72)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO72-SuperPeak!AO72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP72-(AboveHWM!AP72+Tier1!AP72+Existing!AP72)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP72-SuperPeak!AP72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ72-(AboveHWM!AQ72+Tier1!AQ72+Existing!AQ72)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ72-SuperPeak!AQ72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR72-(AboveHWM!AR72+Tier1!AR72+Existing!AR72)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR72-SuperPeak!AR72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS72-(AboveHWM!AS72+Tier1!AS72+Existing!AS72)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS72-SuperPeak!AS72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT72-(AboveHWM!AT72+Tier1!AT72+Existing!AT72)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT72-SuperPeak!AT72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU72-(AboveHWM!AU72+Tier1!AU72+Existing!AU72)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU72-SuperPeak!AU72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV72-(AboveHWM!AV72+Tier1!AV72+Existing!AV72)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV72-SuperPeak!AV72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW72-(AboveHWM!AW72+Tier1!AW72+Existing!AW72)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW72-SuperPeak!AW72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX72-(AboveHWM!AX72+Tier1!AX72+Existing!AX72)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX72-SuperPeak!AX72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY72-(AboveHWM!AY72+Tier1!AY72+Existing!AY72)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY72-SuperPeak!AY72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG81))*TOCA!AQ81","v":9.8820419208443274E-5},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH81))*TOCA!AR81","v":9.9886647387862799E-5},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D81-SystemShape!D81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-144.08954883980866},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E81-SystemShape!E81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-57.232030313122685},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F81-SystemShape!F81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-210.29270369572743},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G81-SystemShape!G81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-96.30316765146901},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H81-SystemShape!H81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-157.44319750169979},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I81-SystemShape!I81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-61.623292836094528},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J81-SystemShape!J81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-102.79830817025156},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K81-SystemShape!K81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-20.816620329710965},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L81-SystemShape!L81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-100.27989604927646},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M81-SystemShape!M81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-28.013591555739843},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N81-SystemShape!N81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-155.34859583924523},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O81-SystemShape!O81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-63.009145151730259},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P81-SystemShape!P81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-109.46897163887191},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q81-SystemShape!Q81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-49.646821142181686},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R81-SystemShape!R81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-6.6427484707558104},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S81-SystemShape!S81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":79.094892629328825},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T81-SystemShape!T81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":77.297202993783273},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U81-SystemShape!U81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":128.01079968093262},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V81-SystemShape!V81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":253.52818847496962},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W81-SystemShape!W81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":315.93312567339632},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X81-SystemShape!X81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":181.19967988766993},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y81-SystemShape!Y81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":219.83788584009187},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z81-SystemShape!Z81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":16.862516371841348},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA81-SystemShape!AA81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":73.229475995935488},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB81-SystemShape!AB81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-144.88076805469572},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC81-SystemShape!AC81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-57.342699523607294},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD81-SystemShape!AD81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-211.84932397435858},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE81-SystemShape!AE81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-96.784298384151441},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF81-SystemShape!AF81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-158.43003955239743},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG81-SystemShape!AG81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-61.729798875665217},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH81-SystemShape!AH81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-103.19933312812471},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI81-SystemShape!AI81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-20.479063748821051},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ81-SystemShape!AJ81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-94.655544287256276},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK81-SystemShape!AK81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-26.150132089066265},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL81-SystemShape!AL81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-156.29699010323108},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM81-SystemShape!AM81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-63.146525945101011},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN81-SystemShape!AN81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-109.90190581399348},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO81-SystemShape!AO81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-49.660467867064526},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP81-SystemShape!AP81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-3.4210051435574331},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ81-SystemShape!AQ81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":82.539804636524906},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR81-SystemShape!AR81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":81.5758431233549},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS81-SystemShape!AS81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":131.83212213953979},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT81-SystemShape!AT81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":259.5703160041233},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU81-SystemShape!AU81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":321.92008634908018},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV81-SystemShape!AV81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":186.58138573628068},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW81-SystemShape!AW81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":224.66797713110449},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX81-SystemShape!AX81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":20.379342331247457},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY81-SystemShape!AY81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":76.569557397308941},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D81-(AboveHWM!D81+Tier1!D81+Existing!D81)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D81-SuperPeak!D81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":149.20692465796935},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E81-(AboveHWM!E81+Tier1!E81+Existing!E81)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E81-SuperPeak!E81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F81-(AboveHWM!F81+Tier1!F81+Existing!F81)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F81-SuperPeak!F81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":63.640555113456401},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G81-(AboveHWM!G81+Tier1!G81+Existing!G81)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G81-SuperPeak!G81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H81-(AboveHWM!H81+Tier1!H81+Existing!H81)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H81-SuperPeak!H81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":76.808551810026401},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I81-(AboveHWM!I81+Tier1!I81+Existing!I81)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I81-SuperPeak!I81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J81-(AboveHWM!J81+Tier1!J81+Existing!J81)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J81-SuperPeak!J81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":112.2819214659022},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K81-(AboveHWM!K81+Tier1!K81+Existing!K81)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K81-SuperPeak!K81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L81-(AboveHWM!L81+Tier1!L81+Existing!L81)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L81-SuperPeak!L81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":78.252430377308613},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M81-(AboveHWM!M81+Tier1!M81+Existing!M81)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M81-SuperPeak!M81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N81-(AboveHWM!N81+Tier1!N81+Existing!N81)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N81-SuperPeak!N81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":66.992258572660788},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O81-(AboveHWM!O81+Tier1!O81+Existing!O81)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O81-SuperPeak!O81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P81-(AboveHWM!P81+Tier1!P81+Existing!P81)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P81-SuperPeak!P81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":119.47531916226917},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q81-(AboveHWM!Q81+Tier1!Q81+Existing!Q81)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q81-SuperPeak!Q81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R81-(AboveHWM!R81+Tier1!R81+Existing!R81)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R81-SuperPeak!R81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S81-(AboveHWM!S81+Tier1!S81+Existing!S81)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S81-SuperPeak!S81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T81-(AboveHWM!T81+Tier1!T81+Existing!T81)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T81-SuperPeak!T81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":312.16112460422158},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U81-(AboveHWM!U81+Tier1!U81+Existing!U81)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U81-SuperPeak!U81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V81-(AboveHWM!V81+Tier1!V81+Existing!V81)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V81-SuperPeak!V81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":264.78181173381364},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W81-(AboveHWM!W81+Tier1!W81+Existing!W81)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W81-SuperPeak!W81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X81-(AboveHWM!X81+Tier1!X81+Existing!X81)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X81-SuperPeak!X81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":266.32249930231382},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y81-(AboveHWM!Y81+Tier1!Y81+Existing!Y81)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y81-SuperPeak!Y81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z81-(AboveHWM!Z81+Tier1!Z81+Existing!Z81)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z81-SuperPeak!Z81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":184.32942463060692},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA81-(AboveHWM!AA81+Tier1!AA81+Existing!AA81)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA81-SuperPeak!AA81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB81-(AboveHWM!AB81+Tier1!AB81+Existing!AB81)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB81-SuperPeak!AB81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":153.19670481774654},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC81-(AboveHWM!AC81+Tier1!AC81+Existing!AC81)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC81-SuperPeak!AC81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD81-(AboveHWM!AD81+Tier1!AD81+Existing!AD81)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD81-SuperPeak!AD81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":50.498627506596286},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE81-(AboveHWM!AE81+Tier1!AE81+Existing!AE81)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE81-SuperPeak!AE81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF81-(AboveHWM!AF81+Tier1!AF81+Existing!AF81)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF81-SuperPeak!AF81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":99.332331581083949},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG81-(AboveHWM!AG81+Tier1!AG81+Existing!AG81)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG81-SuperPeak!AG81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH81-(AboveHWM!AH81+Tier1!AH81+Existing!AH81)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH81-SuperPeak!AH81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":96.706130047493446},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI81-(AboveHWM!AI81+Tier1!AI81+Existing!AI81)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI81-SuperPeak!AI81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ81-(AboveHWM!AJ81+Tier1!AJ81+Existing!AJ81)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ81-SuperPeak!AJ81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":76.850005452946363},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK81-(AboveHWM!AK81+Tier1!AK81+Existing!AK81)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK81-SuperPeak!AK81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL81-(AboveHWM!AL81+Tier1!AL81+Existing!AL81)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL81-SuperPeak!AL81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":83.717836450698627},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM81-(AboveHWM!AM81+Tier1!AM81+Existing!AM81)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM81-SuperPeak!AM81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN81-(AboveHWM!AN81+Tier1!AN81+Existing!AN81)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN81-SuperPeak!AN81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":123.03895425208032},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO81-(AboveHWM!AO81+Tier1!AO81+Existing!AO81)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO81-SuperPeak!AO81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP81-(AboveHWM!AP81+Tier1!AP81+Existing!AP81)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP81-SuperPeak!AP81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":1.1180595039577497},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ81-(AboveHWM!AQ81+Tier1!AQ81+Existing!AQ81)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ81-SuperPeak!AQ81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR81-(AboveHWM!AR81+Tier1!AR81+Existing!AR81)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR81-SuperPeak!AR81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":322.57840316622674},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS81-(AboveHWM!AS81+Tier1!AS81+Existing!AS81)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS81-SuperPeak!AS81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT81-(AboveHWM!AT81+Tier1!AT81+Existing!AT81)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT81-SuperPeak!AT81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":275.09359415465809},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU81-(AboveHWM!AU81+Tier1!AU81+Existing!AU81)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU81-SuperPeak!AU81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV81-(AboveHWM!AV81+Tier1!AV81+Existing!AV81)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV81-SuperPeak!AV81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":276.36251414653941},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW81-(AboveHWM!AW81+Tier1!AW81+Existing!AW81)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW81-SuperPeak!AW81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX81-(AboveHWM!AX81+Tier1!AX81+Existing!AX81)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX81-SuperPeak!AX81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":193.38467425857505},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY81-(AboveHWM!AY81+Tier1!AY81+Existing!AY81)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY81-SuperPeak!AY81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0}]
[null,10278,"Northern Lights",{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG90))*TOCA!AQ90","v":3.2990100000000001E-4},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH90))*TOCA!AR90","v":3.3154530247915385E-4},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D90-SystemShape!D90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":2.0094444334120816},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E90-SystemShape!E90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":49.03091528899207},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F90-SystemShape!F90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":63.473400145272031},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G90-SystemShape!G90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":110.84965387538898},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H90-SystemShape!H90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":374.57433045052812},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I90-SystemShape!I90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":313.12633028887603},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J90-SystemShape!J90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":515.86709572652796},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K90-SystemShape!K90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":421.70294966087607},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L90-SystemShape!L90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":426.31747319527619},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M90-SystemShape!M90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":310.99842386792403},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N90-SystemShape!N90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":229.00114550778423},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O90-SystemShape!O90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":183.41305079997898},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P90-SystemShape!P90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":185.73990436965613},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q90-SystemShape!Q90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":111.43243229986402},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R90-SystemShape!R90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-381.01864237710015},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S90-SystemShape!S90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-156.93676693099596},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T90-SystemShape!T90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-657.84264530384394},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U90-SystemShape!U90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-354.66522338613595},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V90-SystemShape!V90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-295.09374950884387},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W90-SystemShape!W90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":1.6516315672479323},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X90-SystemShape!X90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-215.05880700834385},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y90-SystemShape!Y90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-23.628427912751949},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z90-SystemShape!Z90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-84.690467825599981},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA90-SystemShape!AA90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":0.90455621412003895},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB90-SystemShape!AB90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":15.338038767068207},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC90-SystemShape!AC90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":56.761271427221317},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD90-SystemShape!AD90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":77.010836936375853},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE90-SystemShape!AE90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":117.83549168605006},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF90-SystemShape!AF90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":386.7710839628437},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG90-SystemShape!AG90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":322.69728707498291},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH90-SystemShape!AH90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":530.5053786834078},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI90-SystemShape!AI90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":430.23834915409884},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ90-SystemShape!AJ90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":450.89011507000902},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK90-SystemShape!AK90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":321.52218635265677},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL90-SystemShape!AL90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":241.65528121682993},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM90-SystemShape!AM90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":192.54938281486574},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN90-SystemShape!AN90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":199.93944231776811},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO90-SystemShape!AO90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":119.58888774795307},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP90-SystemShape!AP90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-369.45860718787674},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ90-SystemShape!AQ90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-149.54271417680738},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR90-SystemShape!AR90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-646.971824718481},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS90-SystemShape!AS90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-348.83540074781388},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT90-SystemShape!AT90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-283.20389509102847},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU90-SystemShape!AU90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":9.3447790903634562},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV90-SystemShape!AV90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-202.10830746765794},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW90-SystemShape!AW90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-16.736244771621028},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX90-SystemShape!AX90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-71.733626656145105},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY90-SystemShape!AY90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":8.755152964699791},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D90-(AboveHWM!D90+Tier1!D90+Existing!D90)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D90-SuperPeak!D90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":250.99554398148126},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E90-(AboveHWM!E90+Tier1!E90+Existing!E90)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E90-SuperPeak!E90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F90-(AboveHWM!F90+Tier1!F90+Existing!F90)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F90-SuperPeak!F90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":453.4684374999996},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G90-(AboveHWM!G90+Tier1!G90+Existing!G90)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G90-SuperPeak!G90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H90-(AboveHWM!H90+Tier1!H90+Existing!H90)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H90-SuperPeak!H90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":725.41803750000031},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I90-(AboveHWM!I90+Tier1!I90+Existing!I90)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I90-SuperPeak!I90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J90-(AboveHWM!J90+Tier1!J90+Existing!J90)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J90-SuperPeak!J90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":465.0982812499995},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K90-(AboveHWM!K90+Tier1!K90+Existing!K90)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K90-SuperPeak!K90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L90-(AboveHWM!L90+Tier1!L90+Existing!L90)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L90-SuperPeak!L90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":437.40693749999986},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M90-(AboveHWM!M90+Tier1!M90+Existing!M90)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M90-SuperPeak!M90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N90-(AboveHWM!N90+Tier1!N90+Existing!N90)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N90-SuperPeak!N90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":446.09687500000024},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O90-(AboveHWM!O90+Tier1!O90+Existing!O90)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O90-SuperPeak!O90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P90-(AboveHWM!P90+Tier1!P90+Existing!P90)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P90-SuperPeak!P90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":457.17671875000019},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q90-(AboveHWM!Q90+Tier1!Q90+Existing!Q90)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q90-SuperPeak!Q90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R90-(AboveHWM!R90+Tier1!R90+Existing!R90)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R90-SuperPeak!R90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":301.48559999999998},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S90-(AboveHWM!S90+Tier1!S90+Existing!S90)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S90-SuperPeak!S90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T90-(AboveHWM!T90+Tier1!T90+Existing!T90)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T90-SuperPeak!T90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":328.21687499999996},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U90-(AboveHWM!U90+Tier1!U90+Existing!U90)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U90-SuperPeak!U90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V90-(AboveHWM!V90+Tier1!V90+Existing!V90)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V90-SuperPeak!V90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":409.84406249999984},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W90-(AboveHWM!W90+Tier1!W90+Existing!W90)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W90-SuperPeak!W90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X90-(AboveHWM!X90+Tier1!X90+Existing!X90)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X90-SuperPeak!X90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":357.50593750000002},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y90-(AboveHWM!Y90+Tier1!Y90+Existing!Y90)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y90-SuperPeak!Y90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z90-(AboveHWM!Z90+Tier1!Z90+Existing!Z90)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z90-SuperPeak!Z90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":368.9889124999998},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA90-(AboveHWM!AA90+Tier1!AA90+Existing!AA90)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA90-SuperPeak!AA90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB90-(AboveHWM!AB90+Tier1!AB90+Existing!AB90)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB90-SuperPeak!AB90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":270.39418175914511},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC90-(AboveHWM!AC90+Tier1!AC90+Existing!AC90)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC90-SuperPeak!AC90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD90-(AboveHWM!AD90+Tier1!AD90+Existing!AD90)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD90-SuperPeak!AD90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":334.02685399863202},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE90-(AboveHWM!AE90+Tier1!AE90+Existing!AE90)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE90-SuperPeak!AE90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF90-(AboveHWM!AF90+Tier1!AF90+Existing!AF90)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF90-SuperPeak!AF90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":899.10831056928203},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG90-(AboveHWM!AG90+Tier1!AG90+Existing!AG90)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG90-SuperPeak!AG90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH90-(AboveHWM!AH90+Tier1!AH90+Existing!AH90)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH90-SuperPeak!AH90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":335.72823040251279},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI90-(AboveHWM!AI90+Tier1!AI90+Existing!AI90)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI90-SuperPeak!AI90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ90-(AboveHWM!AJ90+Tier1!AJ90+Existing!AJ90)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ90-SuperPeak!AJ90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":384.06110723573346},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK90-(AboveHWM!AK90+Tier1!AK90+Existing!AK90)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK90-SuperPeak!AK90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL90-(AboveHWM!AL90+Tier1!AL90+Existing!AL90)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL90-SuperPeak!AL90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":580.2639255464926},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM90-(AboveHWM!AM90+Tier1!AM90+Existing!AM90)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM90-SuperPeak!AM90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN90-(AboveHWM!AN90+Tier1!AN90+Existing!AN90)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN90-SuperPeak!AN90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":475.67027564322279},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO90-(AboveHWM!AO90+Tier1!AO90+Existing!AO90)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO90-SuperPeak!AO90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP90-(AboveHWM!AP90+Tier1!AP90+Existing!AP90)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP90-SuperPeak!AP90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":319.14786983043228},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ90-(AboveHWM!AQ90+Tier1!AQ90+Existing!AQ90)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ90-SuperPeak!AQ90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR90-(AboveHWM!AR90+Tier1!AR90+Existing!AR90)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR90-SuperPeak!AR90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":345.46751903611005},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS90-(AboveHWM!AS90+Tier1!AS90+Existing!AS90)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS90-SuperPeak!AS90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT90-(AboveHWM!AT90+Tier1!AT90+Existing!AT90)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT90-SuperPeak!AT90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":428.52437627665262},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU90-(AboveHWM!AU90+Tier1!AU90+Existing!AU90)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU90-SuperPeak!AU90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV90-(AboveHWM!AV90+Tier1!AV90+Existing!AV90)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV90-SuperPeak!AV90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":374.27743119193894},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW90-(AboveHWM!AW90+Tier1!AW90+Existing!AW90)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW90-SuperPeak!AW90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX90-(AboveHWM!AX90+Tier1!AX90+Existing!AX90)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX90-SuperPeak!AX90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":386.11837871453383},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY90-(AboveHWM!AY90+Tier1!AY90+Existing!AY90)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY90-SuperPeak!AY90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG99))*TOCA!AQ99","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH99))*TOCA!AR99","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D99-SystemShape!D99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E99-SystemShape!E99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F99-SystemShape!F99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G99-SystemShape!G99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H99-SystemShape!H99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I99-SystemShape!I99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J99-SystemShape!J99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K99-SystemShape!K99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L99-SystemShape!L99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M99-SystemShape!M99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N99-SystemShape!N99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O99-SystemShape!O99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P99-SystemShape!P99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q99-SystemShape!Q99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R99-SystemShape!R99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S99-SystemShape!S99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T99-SystemShape!T99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U99-SystemShape!U99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V99-SystemShape!V99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W99-SystemShape!W99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X99-SystemShape!X99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y99-SystemShape!Y99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z99-SystemShape!Z99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA99-SystemShape!AA99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB99-SystemShape!AB99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC99-SystemShape!AC99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD99-SystemShape!AD99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE99-SystemShape!AE99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF99-SystemShape!AF99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG99-SystemShape!AG99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH99-SystemShape!AH99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI99-SystemShape!AI99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ99-SystemShape!AJ99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK99-SystemShape!AK99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL99-SystemShape!AL99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM99-SystemShape!AM99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN99-SystemShape!AN99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO99-SystemShape!AO99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP99-SystemShape!AP99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ99-SystemShape!AQ99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR99-SystemShape!AR99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS99-SystemShape!AS99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT99-SystemShape!AT99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU99-SystemShape!AU99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV99-SystemShape!AV99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW99-SystemShape!AW99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX99-SystemShape!AX99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY99-SystemShape!AY99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D99-(AboveHWM!D99+Tier1!D99+Existing!D99)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D99-SuperPeak!D99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E99-(AboveHWM!E99+Tier1!E99+Existing!E99)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E99-SuperPeak!E99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F99-(AboveHWM!F99+Tier1!F99+Existing!F99)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F99-SuperPeak!F99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G99-(AboveHWM!G99+Tier1!G99+Existing!G99)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G99-SuperPeak!G99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H99-(AboveHWM!H99+Tier1!H99+Existing!H99)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H99-SuperPeak!H99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I99-(AboveHWM!I99+Tier1!I99+Existing!I99)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I99-SuperPeak!I99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J99-(AboveHWM!J99+Tier1!J99+Existing!J99)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J99-SuperPeak!J99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K99-(AboveHWM!K99+Tier1!K99+Existing!K99)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K99-SuperPeak!K99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L99-(AboveHWM!L99+Tier1!L99+Existing!L99)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L99-SuperPeak!L99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M99-(AboveHWM!M99+Tier1!M99+Existing!M99)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M99-SuperPeak!M99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N99-(AboveHWM!N99+Tier1!N99+Existing!N99)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N99-SuperPeak!N99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O99-(AboveHWM!O99+Tier1!O99+Existing!O99)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O99-SuperPeak!O99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P99-(AboveHWM!P99+Tier1!P99+Existing!P99)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P99-SuperPeak!P99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q99-(AboveHWM!Q99+Tier1!Q99+Existing!Q99)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q99-SuperPeak!Q99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R99-(AboveHWM!R99+Tier1!R99+Existing!R99)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R99-SuperPeak!R99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S99-(AboveHWM!S99+Tier1!S99+Existing!S99)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S99-SuperPeak!S99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T99-(AboveHWM!T99+Tier1!T99+Existing!T99)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T99-SuperPeak!T99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U99-(AboveHWM!U99+Tier1!U99+Existing!U99)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U99-SuperPeak!U99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V99-(AboveHWM!V99+Tier1!V99+Existing!V99)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V99-SuperPeak!V99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W99-(AboveHWM!W99+Tier1!W99+Existing!W99)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W99-SuperPeak!W99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X99-(AboveHWM!X99+Tier1!X99+Existing!X99)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X99-SuperPeak!X99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y99-(AboveHWM!Y99+Tier1!Y99+Existing!Y99)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y99-SuperPeak!Y99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z99-(AboveHWM!Z99+Tier1!Z99+Existing!Z99)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z99-SuperPeak!Z99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA99-(AboveHWM!AA99+Tier1!AA99+Existing!AA99)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA99-SuperPeak!AA99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB99-(AboveHWM!AB99+Tier1!AB99+Existing!AB99)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB99-SuperPeak!AB99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC99-(AboveHWM!AC99+Tier1!AC99+Existing!AC99)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC99-SuperPeak!AC99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD99-(AboveHWM!AD99+Tier1!AD99+Existing!AD99)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD99-SuperPeak!AD99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE99-(AboveHWM!AE99+Tier1!AE99+Existing!AE99)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE99-SuperPeak!AE99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF99-(AboveHWM!AF99+Tier1!AF99+Existing!AF99)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF99-SuperPeak!AF99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG99-(AboveHWM!AG99+Tier1!AG99+Existing!AG99)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG99-SuperPeak!AG99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH99-(AboveHWM!AH99+Tier1!AH99+Existing!AH99)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH99-SuperPeak!AH99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI99-(AboveHWM!AI99+Tier1!AI99+Existing!AI99)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI99-SuperPeak!AI99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ99-(AboveHWM!AJ99+Tier1!AJ99+Existing!AJ99)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ99-SuperPeak!AJ99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK99-(AboveHWM!AK99+Tier1!AK99+Existing!AK99)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK99-SuperPeak!AK99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL99-(AboveHWM!AL99+Tier1!AL99+Existing!AL99)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL99-SuperPeak!AL99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM99-(AboveHWM!AM99+Tier1!AM99+Existing!AM99)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM99-SuperPeak!AM99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN99-(AboveHWM!AN99+Tier1!AN99+Existing!AN99)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN99-SuperPeak!AN99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO99-(AboveHWM!AO99+Tier1!AO99+Existing!AO99)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO99-SuperPeak!AO99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP99-(AboveHWM!AP99+Tier1!AP99+Existing!AP99)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP99-SuperPeak!AP99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ99-(AboveHWM!AQ99+Tier1!AQ99+Existing!AQ99)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ99-SuperPeak!AQ99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR99-(AboveHWM!AR99+Tier1!AR99+Existing!AR99)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR99-SuperPeak!AR99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS99-(AboveHWM!AS99+Tier1!AS99+Existing!AS99)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS99-SuperPeak!AS99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT99-(AboveHWM!AT99+Tier1!AT99+Existing!AT99)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT99-SuperPeak!AT99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU99-(AboveHWM!AU99+Tier1!AU99+Existing!AU99)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU99-SuperPeak!AU99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV99-(AboveHWM!AV99+Tier1!AV99+Existing!AV99)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV99-SuperPeak!AV99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW99-(AboveHWM!AW99+Tier1!AW99+Existing!AW99)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW99-SuperPeak!AW99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX99-(AboveHWM!AX99+Tier1!AX99+Existing!AX99)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX99-SuperPeak!AX99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY99-(AboveHWM!AY99+Tier1!AY99+Existing!AY99)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY99-SuperPeak!AY99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG108))*TOCA!AQ108","v":9.8135999999999997E-5},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH108))*TOCA!AR108","v":9.8261999999999989E-5},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D108-SystemShape!D108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":0.21020408323200171},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E108-SystemShape!E108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-3.3457744298880017},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F108-SystemShape!F108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-14.67792472780804},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G108-SystemShape!G108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":1.4954083853039855},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H108-SystemShape!H108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":65.718031036607996},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I108-SystemShape!I108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":77.107419128735955},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J108-SystemShape!J108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":125.69637017260793},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K108-SystemShape!K108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":92.539188920736009},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L108-SystemShape!L108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":106.77261563913598},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M108-SystemShape!M108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":63.052294076064001},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N108-SystemShape!N108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":31.173966273023989},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O108-SystemShape!O108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":35.093474573543972},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P108-SystemShape!P108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":60.569792562816005},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q108-SystemShape!Q108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":27.482863523903983},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R108-SystemShape!R108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-79.369395645600051},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S108-SystemShape!S108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-18.441096649055996},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T108-SystemShape!T108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-182.691155633184},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U108-SystemShape!U108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-104.04011737209602},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V108-SystemShape!V108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-103.06665551318399},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W108-SystemShape!W108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-17.988164537472016},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X108-SystemShape!X108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-84.405824645184026},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y108-SystemShape!Y108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-12.282181817472026},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z108-SystemShape!Z108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-45.525344241599996},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA108-SystemShape!AA108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-23.502810487679987},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB108-SystemShape!AB108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-0.1689381556559556},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC108-SystemShape!AC108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-3.5484141576959902},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD108-SystemShape!AD108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-28.522293036335977},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE108-SystemShape!AE108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":14.60073210571797},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF108-SystemShape!AF108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":81.66861049593598},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG108-SystemShape!AG108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":60.426720044711956},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH108-SystemShape!AH108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":109.35337700793598},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI108-SystemShape!AI108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":108.27358290871202},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ108-SystemShape!AJ108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":102.40801697181601},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK108-SystemShape!AK108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":62.768332382039972},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL108-SystemShape!AL108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":43.341162452208046},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM108-SystemShape!AM108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":22.313026826298003},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN108-SystemShape!AN108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":60.255600885071999},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO108-SystemShape!AO108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":27.297745113168002},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP108-SystemShape!AP108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-79.806374620200017},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ108-SystemShape!AQ108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-18.677511784151989},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR108-SystemShape!AR108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-183.24878227192798},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS108-SystemShape!AS108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-104.34169581883202},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT108-SystemShape!AT108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-103.53037498192796},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU108-SystemShape!AU108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-18.198089099424013},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV108-SystemShape!AV108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-84.855362750927981},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW108-SystemShape!AW108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-12.488638859423999},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX108-SystemShape!AX108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-45.90251082719999},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY108-SystemShape!AY108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-23.714587996559985},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D108-(AboveHWM!D108+Tier1!D108+Existing!D108)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D108-SuperPeak!D108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":106.3340624999999},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E108-(AboveHWM!E108+Tier1!E108+Existing!E108)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E108-SuperPeak!E108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F108-(AboveHWM!F108+Tier1!F108+Existing!F108)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F108-SuperPeak!F108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":119.40446250000008},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G108-(AboveHWM!G108+Tier1!G108+Existing!G108)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G108-SuperPeak!G108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H108-(AboveHWM!H108+Tier1!H108+Existing!H108)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H108-SuperPeak!H108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":97.029562499999841},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I108-(AboveHWM!I108+Tier1!I108+Existing!I108)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I108-SuperPeak!I108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J108-(AboveHWM!J108+Tier1!J108+Existing!J108)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J108-SuperPeak!J108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":217.12510817307717},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K108-(AboveHWM!K108+Tier1!K108+Existing!K108)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K108-SuperPeak!K108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L108-(AboveHWM!L108+Tier1!L108+Existing!L108)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L108-SuperPeak!L108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":54.15356249999995},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M108-(AboveHWM!M108+Tier1!M108+Existing!M108)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M108-SuperPeak!M108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N108-(AboveHWM!N108+Tier1!N108+Existing!N108)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N108-SuperPeak!N108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":252.26599759615374},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O108-(AboveHWM!O108+Tier1!O108+Existing!O108)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O108-SuperPeak!O108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P108-(AboveHWM!P108+Tier1!P108+Existing!P108)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P108-SuperPeak!P108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":103.24330528846161},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q108-(AboveHWM!Q108+Tier1!Q108+Existing!Q108)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q108-SuperPeak!Q108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R108-(AboveHWM!R108+Tier1!R108+Existing!R108)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R108-SuperPeak!R108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0.33299999999994334},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S108-(AboveHWM!S108+Tier1!S108+Existing!S108)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S108-SuperPeak!S108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T108-(AboveHWM!T108+Tier1!T108+Existing!T108)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T108-SuperPeak!T108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":102.90342548076927},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U108-(AboveHWM!U108+Tier1!U108+Existing!U108)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U108-SuperPeak!U108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V108-(AboveHWM!V108+Tier1!V108+Existing!V108)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V108-SuperPeak!V108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":85.33633413461537},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W108-(AboveHWM!W108+Tier1!W108+Existing!W108)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W108-SuperPeak!W108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X108-(AboveHWM!X108+Tier1!X108+Existing!X108)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X108-SuperPeak!X108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":132.77466346153855},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y108-(AboveHWM!Y108+Tier1!Y108+Existing!Y108)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y108-SuperPeak!Y108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z108-(AboveHWM!Z108+Tier1!Z108+Existing!Z108)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z108-SuperPeak!Z108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":71.561137499999958},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA108-(AboveHWM!AA108+Tier1!AA108+Existing!AA108)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA108-SuperPeak!AA108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB108-(AboveHWM!AB108+Tier1!AB108+Existing!AB108)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB108-SuperPeak!AB108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":108.40406250000002},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC108-(AboveHWM!AC108+Tier1!AC108+Existing!AC108)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC108-SuperPeak!AC108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD108-(AboveHWM!AD108+Tier1!AD108+Existing!AD108)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD108-SuperPeak!AD108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":120.66292968750005},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE108-(AboveHWM!AE108+Tier1!AE108+Existing!AE108)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE108-SuperPeak!AE108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF108-(AboveHWM!AF108+Tier1!AF108+Existing!AF108)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF108-SuperPeak!AF108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":100.48153846153845},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG108-(AboveHWM!AG108+Tier1!AG108+Existing!AG108)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG108-SuperPeak!AG108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH108-(AboveHWM!AH108+Tier1!AH108+Existing!AH108)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH108-SuperPeak!AH108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":219.17598750000013},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI108-(AboveHWM!AI108+Tier1!AI108+Existing!AI108)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI108-SuperPeak!AI108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ108-(AboveHWM!AJ108+Tier1!AJ108+Existing!AJ108)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ108-SuperPeak!AJ108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":56.551640625000061},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK108-(AboveHWM!AK108+Tier1!AK108+Existing!AK108)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK108-SuperPeak!AK108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL108-(AboveHWM!AL108+Tier1!AL108+Existing!AL108)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL108-SuperPeak!AL108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":255.57708333333338},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM108-(AboveHWM!AM108+Tier1!AM108+Existing!AM108)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM108-SuperPeak!AM108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN108-(AboveHWM!AN108+Tier1!AN108+Existing!AN108)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN108-SuperPeak!AN108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":105.40330528846154},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO108-(AboveHWM!AO108+Tier1!AO108+Existing!AO108)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO108-SuperPeak!AO108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP108-(AboveHWM!AP108+Tier1!AP108+Existing!AP108)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP108-SuperPeak!AP108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":2.0880000000000098},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ108-(AboveHWM!AQ108+Tier1!AQ108+Existing!AQ108)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ108-SuperPeak!AQ108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR108-(AboveHWM!AR108+Tier1!AR108+Existing!AR108)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR108-SuperPeak!AR108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":104.47842548076927},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS108-(AboveHWM!AS108+Tier1!AS108+Existing!AS108)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS108-SuperPeak!AS108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT108-(AboveHWM!AT108+Tier1!AT108+Existing!AT108)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT108-SuperPeak!AT108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":87.001334134615334},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU108-(AboveHWM!AU108+Tier1!AU108+Existing!AU108)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU108-SuperPeak!AU108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV108-(AboveHWM!AV108+Tier1!AV108+Existing!AV108)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV108-SuperPeak!AV108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":134.43966346153852},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW108-(AboveHWM!AW108+Tier1!AW108+Existing!AW108)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW108-SuperPeak!AW108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX108-(AboveHWM!AX108+Tier1!AX108+Existing!AX108)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX108-SuperPeak!AX108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":73.181137499999878},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY108-(AboveHWM!AY108+Tier1!AY108+Existing!AY108)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY108-SuperPeak!AY108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG117))*TOCA!AQ117","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH117))*TOCA!AR117","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D117-SystemShape!D117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E117-SystemShape!E117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F117-SystemShape!F117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G117-SystemShape!G117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H117-SystemShape!H117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I117-SystemShape!I117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J117-SystemShape!J117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K117-SystemShape!K117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L117-SystemShape!L117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M117-SystemShape!M117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N117-SystemShape!N117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O117-SystemShape!O117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P117-SystemShape!P117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q117-SystemShape!Q117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R117-SystemShape!R117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S117-SystemShape!S117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T117-SystemShape!T117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U117-SystemShape!U117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V117-SystemShape!V117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W117-SystemShape!W117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X117-SystemShape!X117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y117-SystemShape!Y117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z117-SystemShape!Z117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA117-SystemShape!AA117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB117-SystemShape!AB117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC117-SystemShape!AC117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD117-SystemShape!AD117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE117-SystemShape!AE117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF117-SystemShape!AF117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG117-SystemShape!AG117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH117-SystemShape!AH117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI117-SystemShape!AI117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ117-SystemShape!AJ117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK117-SystemShape!AK117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL117-SystemShape!AL117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM117-SystemShape!AM117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN117-SystemShape!AN117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO117-SystemShape!AO117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP117-SystemShape!AP117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ117-SystemShape!AQ117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR117-SystemShape!AR117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS117-SystemShape!AS117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT117-SystemShape!AT117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU117-SystemShape!AU117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV117-SystemShape!AV117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW117-SystemShape!AW117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX117-SystemShape!AX117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY117-SystemShape!AY117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D117-(AboveHWM!D117+Tier1!D117+Existing!D117)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D117-SuperPeak!D117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E117-(AboveHWM!E117+Tier1!E117+Existing!E117)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E117-SuperPeak!E117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F117-(AboveHWM!F117+Tier1!F117+Existing!F117)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F117-SuperPeak!F117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G117-(AboveHWM!G117+Tier1!G117+Existing!G117)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G117-SuperPeak!G117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H117-(AboveHWM!H117+Tier1!H117+Existing!H117)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H117-SuperPeak!H117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I117-(AboveHWM!I117+Tier1!I117+Existing!I117)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I117-SuperPeak!I117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J117-(AboveHWM!J117+Tier1!J117+Existing!J117)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J117-SuperPeak!J117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K117-(AboveHWM!K117+Tier1!K117+Existing!K117)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K117-SuperPeak!K117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L117-(AboveHWM!L117+Tier1!L117+Existing!L117)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L117-SuperPeak!L117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M117-(AboveHWM!M117+Tier1!M117+Existing!M117)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M117-SuperPeak!M117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N117-(AboveHWM!N117+Tier1!N117+Existing!N117)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N117-SuperPeak!N117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O117-(AboveHWM!O117+Tier1!O117+Existing!O117)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O117-SuperPeak!O117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P117-(AboveHWM!P117+Tier1!P117+Existing!P117)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P117-SuperPeak!P117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q117-(AboveHWM!Q117+Tier1!Q117+Existing!Q117)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q117-SuperPeak!Q117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R117-(AboveHWM!R117+Tier1!R117+Existing!R117)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R117-SuperPeak!R117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S117-(AboveHWM!S117+Tier1!S117+Existing!S117)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S117-SuperPeak!S117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T117-(AboveHWM!T117+Tier1!T117+Existing!T117)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T117-SuperPeak!T117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U117-(AboveHWM!U117+Tier1!U117+Existing!U117)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U117-SuperPeak!U117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V117-(AboveHWM!V117+Tier1!V117+Existing!V117)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V117-SuperPeak!V117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W117-(AboveHWM!W117+Tier1!W117+Existing!W117)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W117-SuperPeak!W117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X117-(AboveHWM!X117+Tier1!X117+Existing!X117)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X117-SuperPeak!X117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y117-(AboveHWM!Y117+Tier1!Y117+Existing!Y117)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y117-SuperPeak!Y117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z117-(AboveHWM!Z117+Tier1!Z117+Existing!Z117)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z117-SuperPeak!Z117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA117-(AboveHWM!AA117+Tier1!AA117+Existing!AA117)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA117-SuperPeak!AA117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB117-(AboveHWM!AB117+Tier1!AB117+Existing!AB117)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB117-SuperPeak!AB117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC117-(AboveHWM!AC117+Tier1!AC117+Existing!AC117)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC117-SuperPeak!AC117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD117-(AboveHWM!AD117+Tier1!AD117+Existing!AD117)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD117-SuperPeak!AD117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE117-(AboveHWM!AE117+Tier1!AE117+Existing!AE117)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE117-SuperPeak!AE117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF117-(AboveHWM!AF117+Tier1!AF117+Existing!AF117)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF117-SuperPeak!AF117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG117-(AboveHWM!AG117+Tier1!AG117+Existing!AG117)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG117-SuperPeak!AG117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH117-(AboveHWM!AH117+Tier1!AH117+Existing!AH117)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH117-SuperPeak!AH117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI117-(AboveHWM!AI117+Tier1!AI117+Existing!AI117)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI117-SuperPeak!AI117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ117-(AboveHWM!AJ117+Tier1!AJ117+Existing!AJ117)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ117-SuperPeak!AJ117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK117-(AboveHWM!AK117+Tier1!AK117+Existing!AK117)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK117-SuperPeak!AK117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL117-(AboveHWM!AL117+Tier1!AL117+Existing!AL117)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL117-SuperPeak!AL117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM117-(AboveHWM!AM117+Tier1!AM117+Existing!AM117)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM117-SuperPeak!AM117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN117-(AboveHWM!AN117+Tier1!AN117+Existing!AN117)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN117-SuperPeak!AN117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO117-(AboveHWM!AO117+Tier1!AO117+Existing!AO117)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO117-SuperPeak!AO117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP117-(AboveHWM!AP117+Tier1!AP117+Existing!AP117)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP117-SuperPeak!AP117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ117-(AboveHWM!AQ117+Tier1!AQ117+Existing!AQ117)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ117-SuperPeak!AQ117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR117-(AboveHWM!AR117+Tier1!AR117+Existing!AR117)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR117-SuperPeak!AR117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS117-(AboveHWM!AS117+Tier1!AS117+Existing!AS117)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS117-SuperPeak!AS117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT117-(AboveHWM!AT117+Tier1!AT117+Existing!AT117)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT117-SuperPeak!AT117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU117-(AboveHWM!AU117+Tier1!AU117+Existing!AU117)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU117-SuperPeak!AU117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV117-(AboveHWM!AV117+Tier1!AV117+Existing!AV117)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV117-SuperPeak!AV117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW117-(AboveHWM!AW117+Tier1!AW117+Existing!AW117)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW117-SuperPeak!AW117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX117-(AboveHWM!AX117+Tier1!AX117+Existing!AX117)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX117-SuperPeak!AX117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY117-(AboveHWM!AY117+Tier1!AY117+Existing!AY117)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY117-SuperPeak!AY117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG126))*TOCA!AQ126","v":3.8560499999999998E-5},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH126))*TOCA!AR126","v":3.85275E-5},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D126-SystemShape!D126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-3.6927958939739836},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E126-SystemShape!E126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":1.9755261576160001},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F126-SystemShape!F126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":5.5278644365560039},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G126-SystemShape!G126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":16.514857150984504},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H126-SystemShape!H126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":29.587306499343999},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I126-SystemShape!I126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":38.696887642797982},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J126-SystemShape!J126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":50.147591497343996},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K126-SystemShape!K126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":44.410404748798001},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L126-SystemShape!L126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":41.72015959999802},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M126-SystemShape!M126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":32.140443783602009},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N126-SystemShape!N126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":14.699425158132012},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O126-SystemShape!O126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":22.966558173179493},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P126-SystemShape!P126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":23.451765478988012},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q126-SystemShape!Q126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":17.538854942972012},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R126-SystemShape!R126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-42.679057619550001},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S126-SystemShape!S126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-6.9815547370579871},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T126-SystemShape!T126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-81.505376692761999},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U126-SystemShape!U126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-40.289295360027999},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V126-SystemShape!V126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-57.138323845261986},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W126-SystemShape!W126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-11.835188263096002},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X126-SystemShape!X126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-52.330985290011988},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y126-SystemShape!Y126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-11.383678303096},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z126-SystemShape!Z126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-24.018260428800001},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA126-SystemShape!AA126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-7.5512561997399885},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB126-SystemShape!AB126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-3.5934967361699877},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC126-SystemShape!AC126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":2.0285984672800041},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD126-SystemShape!AD126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-0.67380243501999981},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE126-SystemShape!AE126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":22.910083319447505},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF126-SystemShape!AF126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":36.907700569520003},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG126-SystemShape!AG126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":31.567715379089993},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH126-SystemShape!AH126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":43.31562065952},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI126-SystemShape!AI126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":51.401825609089997},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ126-SystemShape!AJ126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":40.199304482370003},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK126-SystemShape!AK126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":31.935974521549991},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL126-SystemShape!AL126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":20.371891754060016},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM126-SystemShape!AM126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":17.454705083172506},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN126-SystemShape!AN126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":23.534053775540013},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO126-SystemShape!AO126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":17.587338336260007},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP126-SystemShape!AP126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-42.56461074525},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ126-SystemShape!AQ126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-6.9196364873899894},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR126-SystemShape!AR126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-81.359331620709995},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS126-SystemShape!AS126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-40.210310528739996},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT126-SystemShape!AT126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-57.01687350820999},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU126-SystemShape!AU126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-11.780208020679995},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV126-SystemShape!AV126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-52.213249119459981},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW126-SystemShape!AW126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-11.329606220680001},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX126-SystemShape!AX126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-23.919478703999992},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY126-SystemShape!AY126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-7.4957906616999912},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D126-(AboveHWM!D126+Tier1!D126+Existing!D126)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D126-SuperPeak!D126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":17.982708333333377},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E126-(AboveHWM!E126+Tier1!E126+Existing!E126)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E126-SuperPeak!E126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F126-(AboveHWM!F126+Tier1!F126+Existing!F126)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F126-SuperPeak!F126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":45.222512500000043},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G126-(AboveHWM!G126+Tier1!G126+Existing!G126)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G126-SuperPeak!G126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H126-(AboveHWM!H126+Tier1!H126+Existing!H126)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H126-SuperPeak!H126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":78.701012499999962},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I126-(AboveHWM!I126+Tier1!I126+Existing!I126)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I126-SuperPeak!I126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J126-(AboveHWM!J126+Tier1!J126+Existing!J126)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J126-SuperPeak!J126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":78.499278846153857},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K126-(AboveHWM!K126+Tier1!K126+Existing!K126)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K126-SuperPeak!K126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L126-(AboveHWM!L126+Tier1!L126+Existing!L126)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L126-SuperPeak!L126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":58.629587499999978},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M126-(AboveHWM!M126+Tier1!M126+Existing!M126)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M126-SuperPeak!M126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N126-(AboveHWM!N126+Tier1!N126+Existing!N126)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N126-SuperPeak!N126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":92.186081730769203},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O126-(AboveHWM!O126+Tier1!O126+Existing!O126)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O126-SuperPeak!O126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P126-(AboveHWM!P126+Tier1!P126+Existing!P126)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P126-SuperPeak!P126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":46.721442307692321},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q126-(AboveHWM!Q126+Tier1!Q126+Existing!Q126)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q126-SuperPeak!Q126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R126-(AboveHWM!R126+Tier1!R126+Existing!R126)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R126-SuperPeak!R126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S126-(AboveHWM!S126+Tier1!S126+Existing!S126)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S126-SuperPeak!S126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T126-(AboveHWM!T126+Tier1!T126+Existing!T126)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T126-SuperPeak!T126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":4.1612259615384639},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U126-(AboveHWM!U126+Tier1!U126+Existing!U126)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U126-SuperPeak!U126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V126-(AboveHWM!V126+Tier1!V126+Existing!V126)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V126-SuperPeak!V126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":22.370588942307716},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W126-(AboveHWM!W126+Tier1!W126+Existing!W126)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W126-SuperPeak!W126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X126-(AboveHWM!X126+Tier1!X126+Existing!X126)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X126-SuperPeak!X126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":31.53218750000002},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y126-(AboveHWM!Y126+Tier1!Y126+Existing!Y126)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y126-SuperPeak!Y126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z126-(AboveHWM!Z126+Tier1!Z126+Existing!Z126)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z126-SuperPeak!Z126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA126-(AboveHWM!AA126+Tier1!AA126+Existing!AA126)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA126-SuperPeak!AA126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB126-(AboveHWM!AB126+Tier1!AB126+Existing!AB126)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB126-SuperPeak!AB126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":17.982708333333377},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC126-(AboveHWM!AC126+Tier1!AC126+Existing!AC126)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC126-SuperPeak!AC126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD126-(AboveHWM!AD126+Tier1!AD126+Existing!AD126)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD126-SuperPeak!AD126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":46.341940104166724},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE126-(AboveHWM!AE126+Tier1!AE126+Existing!AE126)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE126-SuperPeak!AE126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF126-(AboveHWM!AF126+Tier1!AF126+Existing!AF126)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF126-SuperPeak!AF126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":77.576442307692275},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG126-(AboveHWM!AG126+Tier1!AG126+Existing!AG126)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG126-SuperPeak!AG126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH126-(AboveHWM!AH126+Tier1!AH126+Existing!AH126)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH126-SuperPeak!AH126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":79.752612500000012},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI126-(AboveHWM!AI126+Tier1!AI126+Existing!AI126)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI126-SuperPeak!AI126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ126-(AboveHWM!AJ126+Tier1!AJ126+Existing!AJ126)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ126-SuperPeak!AJ126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":58.669531250000013},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK126-(AboveHWM!AK126+Tier1!AK126+Existing!AK126)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK126-SuperPeak!AK126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL126-(AboveHWM!AL126+Tier1!AL126+Existing!AL126)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL126-SuperPeak!AL126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":91.224502314814757},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM126-(AboveHWM!AM126+Tier1!AM126+Existing!AM126)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM126-SuperPeak!AM126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN126-(AboveHWM!AN126+Tier1!AN126+Existing!AN126)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN126-SuperPeak!AN126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":46.721442307692321},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO126-(AboveHWM!AO126+Tier1!AO126+Existing!AO126)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO126-SuperPeak!AO126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP126-(AboveHWM!AP126+Tier1!AP126+Existing!AP126)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP126-SuperPeak!AP126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ126-(AboveHWM!AQ126+Tier1!AQ126+Existing!AQ126)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ126-SuperPeak!AQ126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR126-(AboveHWM!AR126+Tier1!AR126+Existing!AR126)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR126-SuperPeak!AR126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":4.1612259615384639},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS126-(AboveHWM!AS126+Tier1!AS126+Existing!AS126)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS126-SuperPeak!AS126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT126-(AboveHWM!AT126+Tier1!AT126+Existing!AT126)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT126-SuperPeak!AT126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":22.370588942307716},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU126-(AboveHWM!AU126+Tier1!AU126+Existing!AU126)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU126-SuperPeak!AU126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV126-(AboveHWM!AV126+Tier1!AV126+Existing!AV126)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV126-SuperPeak!AV126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":31.53218750000002},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW126-(AboveHWM!AW126+Tier1!AW126+Existing!AW126)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW126-SuperPeak!AW126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX126-(AboveHWM!AX126+Tier1!AX126+Existing!AX126)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX126-SuperPeak!AX126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY126-(AboveHWM!AY126+Tier1!AY126+Existing!AY126)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY126-SuperPeak!AY126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG135))*TOCA!AQ135","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH135))*TOCA!AR135","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D135-SystemShape!D135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E135-SystemShape!E135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F135-SystemShape!F135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G135-SystemShape!G135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H135-SystemShape!H135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I135-SystemShape!I135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J135-SystemShape!J135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K135-SystemShape!K135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L135-SystemShape!L135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M135-SystemShape!M135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N135-SystemShape!N135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O135-SystemShape!O135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P135-SystemShape!P135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q135-SystemShape!Q135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R135-SystemShape!R135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S135-SystemShape!S135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T135-SystemShape!T135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U135-SystemShape!U135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V135-SystemShape!V135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W135-SystemShape!W135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X135-SystemShape!X135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y135-SystemShape!Y135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z135-SystemShape!Z135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA135-SystemShape!AA135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB135-SystemShape!AB135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC135-SystemShape!AC135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD135-SystemShape!AD135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE135-SystemShape!AE135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF135-SystemShape!AF135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG135-SystemShape!AG135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH135-SystemShape!AH135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI135-SystemShape!AI135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ135-SystemShape!AJ135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK135-SystemShape!AK135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL135-SystemShape!AL135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM135-SystemShape!AM135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN135-SystemShape!AN135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO135-SystemShape!AO135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP135-SystemShape!AP135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ135-SystemShape!AQ135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR135-SystemShape!AR135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS135-SystemShape!AS135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT135-SystemShape!AT135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU135-SystemShape!AU135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV135-SystemShape!AV135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW135-SystemShape!AW135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX135-SystemShape!AX135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY135-SystemShape!AY135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D135-(AboveHWM!D135+Tier1!D135+Existing!D135)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D135-SuperPeak!D135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E135-(AboveHWM!E135+Tier1!E135+Existing!E135)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E135-SuperPeak!E135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F135-(AboveHWM!F135+Tier1!F135+Existing!F135)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F135-SuperPeak!F135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G135-(AboveHWM!G135+Tier1!G135+Existing!G135)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G135-SuperPeak!G135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H135-(AboveHWM!H135+Tier1!H135+Existing!H135)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H135-SuperPeak!H135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I135-(AboveHWM!I135+Tier1!I135+Existing!I135)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I135-SuperPeak!I135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J135-(AboveHWM!J135+Tier1!J135+Existing!J135)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J135-SuperPeak!J135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K135-(AboveHWM!K135+Tier1!K135+Existing!K135)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K135-SuperPeak!K135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L135-(AboveHWM!L135+Tier1!L135+Existing!L135)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L135-SuperPeak!L135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M135-(AboveHWM!M135+Tier1!M135+Existing!M135)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M135-SuperPeak!M135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N135-(AboveHWM!N135+Tier1!N135+Existing!N135)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N135-SuperPeak!N135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O135-(AboveHWM!O135+Tier1!O135+Existing!O135)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O135-SuperPeak!O135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P135-(AboveHWM!P135+Tier1!P135+Existing!P135)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P135-SuperPeak!P135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q135-(AboveHWM!Q135+Tier1!Q135+Existing!Q135)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q135-SuperPeak!Q135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R135-(AboveHWM!R135+Tier1!R135+Existing!R135)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R135-SuperPeak!R135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S135-(AboveHWM!S135+Tier1!S135+Existing!S135)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S135-SuperPeak!S135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T135-(AboveHWM!T135+Tier1!T135+Existing!T135)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T135-SuperPeak!T135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U135-(AboveHWM!U135+Tier1!U135+Existing!U135)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U135-SuperPeak!U135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V135-(AboveHWM!V135+Tier1!V135+Existing!V135)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V135-SuperPeak!V135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W135-(AboveHWM!W135+Tier1!W135+Existing!W135)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W135-SuperPeak!W135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X135-(AboveHWM!X135+Tier1!X135+Existing!X135)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X135-SuperPeak!X135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y135-(AboveHWM!Y135+Tier1!Y135+Existing!Y135)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y135-SuperPeak!Y135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z135-(AboveHWM!Z135+Tier1!Z135+Existing!Z135)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z135-SuperPeak!Z135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA135-(AboveHWM!AA135+Tier1!AA135+Existing!AA135)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA135-SuperPeak!AA135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB135-(AboveHWM!AB135+Tier1!AB135+Existing!AB135)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB135-SuperPeak!AB135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC135-(AboveHWM!AC135+Tier1!AC135+Existing!AC135)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC135-SuperPeak!AC135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD135-(AboveHWM!AD135+Tier1!AD135+Existing!AD135)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD135-SuperPeak!AD135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE135-(AboveHWM!AE135+Tier1!AE135+Existing!AE135)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE135-SuperPeak!AE135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF135-(AboveHWM!AF135+Tier1!AF135+Existing!AF135)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF135-SuperPeak!AF135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG135-(AboveHWM!AG135+Tier1!AG135+Existing!AG135)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG135-SuperPeak!AG135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH135-(AboveHWM!AH135+Tier1!AH135+Existing!AH135)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH135-SuperPeak!AH135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI135-(AboveHWM!AI135+Tier1!AI135+Existing!AI135)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI135-SuperPeak!AI135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ135-(AboveHWM!AJ135+Tier1!AJ135+Existing!AJ135)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ135-SuperPeak!AJ135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK135-(AboveHWM!AK135+Tier1!AK135+Existing!AK135)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK135-SuperPeak!AK135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL135-(AboveHWM!AL135+Tier1!AL135+Existing!AL135)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL135-SuperPeak!AL135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM135-(AboveHWM!AM135+Tier1!AM135+Existing!AM135)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM135-SuperPeak!AM135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN135-(AboveHWM!AN135+Tier1!AN135+Existing!AN135)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN135-SuperPeak!AN135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO135-(AboveHWM!AO135+Tier1!AO135+Existing!AO135)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO135-SuperPeak!AO135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP135-(AboveHWM!AP135+Tier1!AP135+Existing!AP135)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP135-SuperPeak!AP135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ135-(AboveHWM!AQ135+Tier1!AQ135+Existing!AQ135)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ135-SuperPeak!AQ135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR135-(AboveHWM!AR135+Tier1!AR135+Existing!AR135)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR135-SuperPeak!AR135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS135-(AboveHWM!AS135+Tier1!AS135+Existing!AS135)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS135-SuperPeak!AS135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT135-(AboveHWM!AT135+Tier1!AT135+Existing!AT135)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT135-SuperPeak!AT135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU135-(AboveHWM!AU135+Tier1!AU135+Existing!AU135)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU135-SuperPeak!AU135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV135-(AboveHWM!AV135+Tier1!AV135+Existing!AV135)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV135-SuperPeak!AV135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW135-(AboveHWM!AW135+Tier1!AW135+Existing!AW135)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW135-SuperPeak!AW135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX135-(AboveHWM!AX135+Tier1!AX135+Existing!AX135)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX135-SuperPeak!AX135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY135-(AboveHWM!AY135+Tier1!AY135+Existing!AY135)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY135-SuperPeak!AY135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG136))*TOCA!AQ136","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH136))*TOCA!AR136","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D136-SystemShape!D136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E136-SystemShape!E136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F136-SystemShape!F136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G136-SystemShape!G136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H136-SystemShape!H136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I136-SystemShape!I136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J136-SystemShape!J136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K136-SystemShape!K136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L136-SystemShape!L136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M136-SystemShape!M136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N136-SystemShape!N136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O136-SystemShape!O136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P136-SystemShape!P136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q136-SystemShape!Q136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R136-SystemShape!R136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S136-SystemShape!S136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T136-SystemShape!T136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U136-SystemShape!U136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V136-SystemShape!V136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W136-SystemShape!W136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X136-SystemShape!X136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y136-SystemShape!Y136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z136-SystemShape!Z136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA136-SystemShape!AA136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB136-SystemShape!AB136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC136-SystemShape!AC136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD136-SystemShape!AD136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE136-SystemShape!AE136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF136-SystemShape!AF136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG136-SystemShape!AG136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH136-SystemShape!AH136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI136-SystemShape!AI136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ136-SystemShape!AJ136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK136-SystemShape!AK136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL136-SystemShape!AL136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM136-SystemShape!AM136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN136-SystemShape!AN136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO136-SystemShape!AO136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP136-SystemShape!AP136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ136-SystemShape!AQ136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR136-SystemShape!AR136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS136-SystemShape!AS136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT136-SystemShape!AT136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU136-SystemShape!AU136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV136-SystemShape!AV136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW136-SystemShape!AW136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX136-SystemShape!AX136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY136-SystemShape!AY136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D136-(AboveHWM!D136+Tier1!D136+Existing!D136)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D136-SuperPeak!D136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E136-(AboveHWM!E136+Tier1!E136+Existing!E136)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E136-SuperPeak!E136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F136-(AboveHWM!F136+Tier1!F136+Existing!F136)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F136-SuperPeak!F136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G136-(AboveHWM!G136+Tier1!G136+Existing!G136)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G136-SuperPeak!G136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H136-(AboveHWM!H136+Tier1!H136+Existing!H136)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H136-SuperPeak!H136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I136-(AboveHWM!I136+Tier1!I136+Existing!I136)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I136-SuperPeak!I136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J136-(AboveHWM!J136+Tier1!J136+Existing!J136)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J136-SuperPeak!J136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K136-(AboveHWM!K136+Tier1!K136+Existing!K136)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K136-SuperPeak!K136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L136-(AboveHWM!L136+Tier1!L136+Existing!L136)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L136-SuperPeak!L136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M136-(AboveHWM!M136+Tier1!M136+Existing!M136)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M136-SuperPeak!M136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N136-(AboveHWM!N136+Tier1!N136+Existing!N136)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N136-SuperPeak!N136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O136-(AboveHWM!O136+Tier1!O136+Existing!O136)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O136-SuperPeak!O136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P136-(AboveHWM!P136+Tier1!P136+Existing!P136)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P136-SuperPeak!P136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q136-(AboveHWM!Q136+Tier1!Q136+Existing!Q136)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q136-SuperPeak!Q136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R136-(AboveHWM!R136+Tier1!R136+Existing!R136)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R136-SuperPeak!R136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S136-(AboveHWM!S136+Tier1!S136+Existing!S136)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S136-SuperPeak!S136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T136-(AboveHWM!T136+Tier1!T136+Existing!T136)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T136-SuperPeak!T136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U136-(AboveHWM!U136+Tier1!U136+Existing!U136)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U136-SuperPeak!U136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V136-(AboveHWM!V136+Tier1!V136+Existing!V136)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V136-SuperPeak!V136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W136-(AboveHWM!W136+Tier1!W136+Existing!W136)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W136-SuperPeak!W136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X136-(AboveHWM!X136+Tier1!X136+Existing!X136)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X136-SuperPeak!X136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y136-(AboveHWM!Y136+Tier1!Y136+Existing!Y136)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y136-SuperPeak!Y136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z136-(AboveHWM!Z136+Tier1!Z136+Existing!Z136)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z136-SuperPeak!Z136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA136-(AboveHWM!AA136+Tier1!AA136+Existing!AA136)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA136-SuperPeak!AA136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB136-(AboveHWM!AB136+Tier1!AB136+Existing!AB136)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB136-SuperPeak!AB136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC136-(AboveHWM!AC136+Tier1!AC136+Existing!AC136)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC136-SuperPeak!AC136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD136-(AboveHWM!AD136+Tier1!AD136+Existing!AD136)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD136-SuperPeak!AD136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE136-(AboveHWM!AE136+Tier1!AE136+Existing!AE136)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE136-SuperPeak!AE136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF136-(AboveHWM!AF136+Tier1!AF136+Existing!AF136)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF136-SuperPeak!AF136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG136-(AboveHWM!AG136+Tier1!AG136+Existing!AG136)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG136-SuperPeak!AG136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH136-(AboveHWM!AH136+Tier1!AH136+Existing!AH136)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH136-SuperPeak!AH136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI136-(AboveHWM!AI136+Tier1!AI136+Existing!AI136)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI136-SuperPeak!AI136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ136-(AboveHWM!AJ136+Tier1!AJ136+Existing!AJ136)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ136-SuperPeak!AJ136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK136-(AboveHWM!AK136+Tier1!AK136+Existing!AK136)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK136-SuperPeak!AK136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL136-(AboveHWM!AL136+Tier1!AL136+Existing!AL136)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL136-SuperPeak!AL136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM136-(AboveHWM!AM136+Tier1!AM136+Existing!AM136)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM136-SuperPeak!AM136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN136-(AboveHWM!AN136+Tier1!AN136+Existing!AN136)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN136-SuperPeak!AN136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO136-(AboveHWM!AO136+Tier1!AO136+Existing!AO136)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO136-SuperPeak!AO136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP136-(AboveHWM!AP136+Tier1!AP136+Existing!AP136)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP136-SuperPeak!AP136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ136-(AboveHWM!AQ136+Tier1!AQ136+Existing!AQ136)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ136-SuperPeak!AQ136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR136-(AboveHWM!AR136+Tier1!AR136+Existing!AR136)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR136-SuperPeak!AR136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS136-(AboveHWM!AS136+Tier1!AS136+Existing!AS136)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS136-SuperPeak!AS136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT136-(AboveHWM!AT136+Tier1!AT136+Existing!AT136)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT136-SuperPeak!AT136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU136-(AboveHWM!AU136+Tier1!AU136+Existing!AU136)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU136-SuperPeak!AU136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV136-(AboveHWM!AV136+Tier1!AV136+Existing!AV136)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV136-SuperPeak!AV136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW136-(AboveHWM!AW136+Tier1!AW136+Existing!AW136)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW136-SuperPeak!AW136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX136-(AboveHWM!AX136+Tier1!AX136+Existing!AX136)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX136-SuperPeak!AX136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY136-(AboveHWM!AY136+Tier1!AY136+Existing!AY136)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY136-SuperPeak!AY136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG137))*TOCA!AQ137","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH137))*TOCA!AR137","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D137-SystemShape!D137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E137-SystemShape!E137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F137-SystemShape!F137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G137-SystemShape!G137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H137-SystemShape!H137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I137-SystemShape!I137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J137-SystemShape!J137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K137-SystemShape!K137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L137-SystemShape!L137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M137-SystemShape!M137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N137-SystemShape!N137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O137-SystemShape!O137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P137-SystemShape!P137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q137-SystemShape!Q137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R137-SystemShape!R137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S137-SystemShape!S137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T137-SystemShape!T137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U137-SystemShape!U137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V137-SystemShape!V137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W137-SystemShape!W137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X137-SystemShape!X137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y137-SystemShape!Y137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z137-SystemShape!Z137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA137-SystemShape!AA137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB137-SystemShape!AB137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC137-SystemShape!AC137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD137-SystemShape!AD137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE137-SystemShape!AE137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF137-SystemShape!AF137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG137-SystemShape!AG137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH137-SystemShape!AH137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI137-SystemShape!AI137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ137-SystemShape!AJ137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK137-SystemShape!AK137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL137-SystemShape!AL137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM137-SystemShape!AM137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN137-SystemShape!AN137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO137-SystemShape!AO137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP137-SystemShape!AP137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ137-SystemShape!AQ137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR137-SystemShape!AR137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS137-SystemShape!AS137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT137-SystemShape!AT137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU137-SystemShape!AU137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV137-SystemShape!AV137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW137-SystemShape!AW137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX137-SystemShape!AX137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY137-SystemShape!AY137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D137-(AboveHWM!D137+Tier1!D137+Existing!D137)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D137-SuperPeak!D137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E137-(AboveHWM!E137+Tier1!E137+Existing!E137)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E137-SuperPeak!E137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F137-(AboveHWM!F137+Tier1!F137+Existing!F137)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F137-SuperPeak!F137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G137-(AboveHWM!G137+Tier1!G137+Existing!G137)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G137-SuperPeak!G137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H137-(AboveHWM!H137+Tier1!H137+Existing!H137)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H137-SuperPeak!H137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I137-(AboveHWM!I137+Tier1!I137+Existing!I137)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I137-SuperPeak!I137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J137-(AboveHWM!J137+Tier1!J137+Existing!J137)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J137-SuperPeak!J137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K137-(AboveHWM!K137+Tier1!K137+Existing!K137)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K137-SuperPeak!K137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L137-(AboveHWM!L137+Tier1!L137+Existing!L137)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L137-SuperPeak!L137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M137-(AboveHWM!M137+Tier1!M137+Existing!M137)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M137-SuperPeak!M137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N137-(AboveHWM!N137+Tier1!N137+Existing!N137)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N137-SuperPeak!N137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O137-(AboveHWM!O137+Tier1!O137+Existing!O137)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O137-SuperPeak!O137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P137-(AboveHWM!P137+Tier1!P137+Existing!P137)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P137-SuperPeak!P137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q137-(AboveHWM!Q137+Tier1!Q137+Existing!Q137)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q137-SuperPeak!Q137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R137-(AboveHWM!R137+Tier1!R137+Existing!R137)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R137-SuperPeak!R137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S137-(AboveHWM!S137+Tier1!S137+Existing!S137)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S137-SuperPeak!S137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T137-(AboveHWM!T137+Tier1!T137+Existing!T137)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T137-SuperPeak!T137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U137-(AboveHWM!U137+Tier1!U137+Existing!U137)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U137-SuperPeak!U137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V137-(AboveHWM!V137+Tier1!V137+Existing!V137)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V137-SuperPeak!V137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W137-(AboveHWM!W137+Tier1!W137+Existing!W137)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W137-SuperPeak!W137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X137-(AboveHWM!X137+Tier1!X137+Existing!X137)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X137-SuperPeak!X137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y137-(AboveHWM!Y137+Tier1!Y137+Existing!Y137)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y137-SuperPeak!Y137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z137-(AboveHWM!Z137+Tier1!Z137+Existing!Z137)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z137-SuperPeak!Z137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA137-(AboveHWM!AA137+Tier1!AA137+Existing!AA137)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA137-SuperPeak!AA137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB137-(AboveHWM!AB137+Tier1!AB137+Existing!AB137)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB137-SuperPeak!AB137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC137-(AboveHWM!AC137+Tier1!AC137+Existing!AC137)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC137-SuperPeak!AC137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD137-(AboveHWM!AD137+Tier1!AD137+Existing!AD137)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD137-SuperPeak!AD137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE137-(AboveHWM!AE137+Tier1!AE137+Existing!AE137)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE137-SuperPeak!AE137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF137-(AboveHWM!AF137+Tier1!AF137+Existing!AF137)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF137-SuperPeak!AF137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG137-(AboveHWM!AG137+Tier1!AG137+Existing!AG137)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG137-SuperPeak!AG137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH137-(AboveHWM!AH137+Tier1!AH137+Existing!AH137)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH137-SuperPeak!AH137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI137-(AboveHWM!AI137+Tier1!AI137+Existing!AI137)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI137-SuperPeak!AI137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ137-(AboveHWM!AJ137+Tier1!AJ137+Existing!AJ137)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ137-SuperPeak!AJ137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK137-(AboveHWM!AK137+Tier1!AK137+Existing!AK137)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK137-SuperPeak!AK137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL137-(AboveHWM!AL137+Tier1!AL137+Existing!AL137)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL137-SuperPeak!AL137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM137-(AboveHWM!AM137+Tier1!AM137+Existing!AM137)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM137-SuperPeak!AM137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN137-(AboveHWM!AN137+Tier1!AN137+Existing!AN137)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN137-SuperPeak!AN137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO137-(AboveHWM!AO137+Tier1!AO137+Existing!AO137)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO137-SuperPeak!AO137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP137-(AboveHWM!AP137+Tier1!AP137+Existing!AP137)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP137-SuperPeak!AP137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ137-(AboveHWM!AQ137+Tier1!AQ137+Existing!AQ137)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ137-SuperPeak!AQ137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR137-(AboveHWM!AR137+Tier1!AR137+Existing!AR137)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR137-SuperPeak!AR137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS137-(AboveHWM!AS137+Tier1!AS137+Existing!AS137)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS137-SuperPeak!AS137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT137-(AboveHWM!AT137+Tier1!AT137+Existing!AT137)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT137-SuperPeak!AT137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU137-(AboveHWM!AU137+Tier1!AU137+Existing!AU137)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU137-SuperPeak!AU137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV137-(AboveHWM!AV137+Tier1!AV137+Existing!AV137)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV137-SuperPeak!AV137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW137-(AboveHWM!AW137+Tier1!AW137+Existing!AW137)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW137-SuperPeak!AW137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX137-(AboveHWM!AX137+Tier1!AX137+Existing!AX137)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX137-SuperPeak!AX137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY137-(AboveHWM!AY137+Tier1!AY137+Existing!AY137)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY137-SuperPeak!AY137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG138))*TOCA!AQ138","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH138))*TOCA!AR138","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D138-SystemShape!D138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E138-SystemShape!E138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F138-SystemShape!F138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G138-SystemShape!G138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H138-SystemShape!H138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I138-SystemShape!I138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J138-SystemShape!J138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K138-SystemShape!K138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L138-SystemShape!L138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M138-SystemShape!M138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N138-SystemShape!N138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O138-SystemShape!O138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P138-SystemShape!P138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q138-SystemShape!Q138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R138-SystemShape!R138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S138-SystemShape!S138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T138-SystemShape!T138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U138-SystemShape!U138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V138-SystemShape!V138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W138-SystemShape!W138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X138-SystemShape!X138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y138-SystemShape!Y138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z138-SystemShape!Z138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA138-SystemShape!AA138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB138-SystemShape!AB138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC138-SystemShape!AC138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD138-SystemShape!AD138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE138-SystemShape!AE138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF138-SystemShape!AF138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG138-SystemShape!AG138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH138-SystemShape!AH138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI138-SystemShape!AI138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ138-SystemShape!AJ138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK138-SystemShape!AK138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL138-SystemShape!AL138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM138-SystemShape!AM138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN138-SystemShape!AN138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO138-SystemShape!AO138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP138-SystemShape!AP138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ138-SystemShape!AQ138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR138-SystemShape!AR138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS138-SystemShape!AS138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT138-SystemShape!AT138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU138-SystemShape!AU138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV138-SystemShape!AV138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW138-SystemShape!AW138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX138-SystemShape!AX138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY138-SystemShape!AY138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D138-(AboveHWM!D138+Tier1!D138+Existing!D138)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D138-SuperPeak!D138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E138-(AboveHWM!E138+Tier1!E138+Existing!E138)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E138-SuperPeak!E138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F138-(AboveHWM!F138+Tier1!F138+Existing!F138)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F138-SuperPeak!F138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G138-(AboveHWM!G138+Tier1!G138+Existing!G138)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G138-SuperPeak!G138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H138-(AboveHWM!H138+Tier1!H138+Existing!H138)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H138-SuperPeak!H138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I138-(AboveHWM!I138+Tier1!I138+Existing!I138)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I138-SuperPeak!I138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J138-(AboveHWM!J138+Tier1!J138+Existing!J138)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J138-SuperPeak!J138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K138-(AboveHWM!K138+Tier1!K138+Existing!K138)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K138-SuperPeak!K138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L138-(AboveHWM!L138+Tier1!L138+Existing!L138)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L138-SuperPeak!L138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M138-(AboveHWM!M138+Tier1!M138+Existing!M138)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M138-SuperPeak!M138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N138-(AboveHWM!N138+Tier1!N138+Existing!N138)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N138-SuperPeak!N138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O138-(AboveHWM!O138+Tier1!O138+Existing!O138)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O138-SuperPeak!O138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P138-(AboveHWM!P138+Tier1!P138+Existing!P138)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P138-SuperPeak!P138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q138-(AboveHWM!Q138+Tier1!Q138+Existing!Q138)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q138-SuperPeak!Q138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R138-(AboveHWM!R138+Tier1!R138+Existing!R138)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R138-SuperPeak!R138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S138-(AboveHWM!S138+Tier1!S138+Existing!S138)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S138-SuperPeak!S138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T138-(AboveHWM!T138+Tier1!T138+Existing!T138)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T138-SuperPeak!T138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U138-(AboveHWM!U138+Tier1!U138+Existing!U138)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U138-SuperPeak!U138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V138-(AboveHWM!V138+Tier1!V138+Existing!V138)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V138-SuperPeak!V138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W138-(AboveHWM!W138+Tier1!W138+Existing!W138)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W138-SuperPeak!W138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X138-(AboveHWM!X138+Tier1!X138+Existing!X138)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X138-SuperPeak!X138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y138-(AboveHWM!Y138+Tier1!Y138+Existing!Y138)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y138-SuperPeak!Y138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z138-(AboveHWM!Z138+Tier1!Z138+Existing!Z138)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z138-SuperPeak!Z138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA138-(AboveHWM!AA138+Tier1!AA138+Existing!AA138)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA138-SuperPeak!AA138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB138-(AboveHWM!AB138+Tier1!AB138+Existing!AB138)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB138-SuperPeak!AB138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC138-(AboveHWM!AC138+Tier1!AC138+Existing!AC138)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC138-SuperPeak!AC138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD138-(AboveHWM!AD138+Tier1!AD138+Existing!AD138)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD138-SuperPeak!AD138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE138-(AboveHWM!AE138+Tier1!AE138+Existing!AE138)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE138-SuperPeak!AE138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF138-(AboveHWM!AF138+Tier1!AF138+Existing!AF138)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF138-SuperPeak!AF138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG138-(AboveHWM!AG138+Tier1!AG138+Existing!AG138)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG138-SuperPeak!AG138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH138-(AboveHWM!AH138+Tier1!AH138+Existing!AH138)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH138-SuperPeak!AH138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI138-(AboveHWM!AI138+Tier1!AI138+Existing!AI138)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI138-SuperPeak!AI138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ138-(AboveHWM!AJ138+Tier1!AJ138+Existing!AJ138)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ138-SuperPeak!AJ138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK138-(AboveHWM!AK138+Tier1!AK138+Existing!AK138)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK138-SuperPeak!AK138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL138-(AboveHWM!AL138+Tier1!AL138+Existing!AL138)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL138-SuperPeak!AL138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM138-(AboveHWM!AM138+Tier1!AM138+Existing!AM138)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM138-SuperPeak!AM138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN138-(AboveHWM!AN138+Tier1!AN138+Existing!AN138)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN138-SuperPeak!AN138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO138-(AboveHWM!AO138+Tier1!AO138+Existing!AO138)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO138-SuperPeak!AO138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP138-(AboveHWM!AP138+Tier1!AP138+Existing!AP138)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP138-SuperPeak!AP138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ138-(AboveHWM!AQ138+Tier1!AQ138+Existing!AQ138)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ138-SuperPeak!AQ138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR138-(AboveHWM!AR138+Tier1!AR138+Existing!AR138)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR138-SuperPeak!AR138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS138-(AboveHWM!AS138+Tier1!AS138+Existing!AS138)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS138-SuperPeak!AS138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT138-(AboveHWM!AT138+Tier1!AT138+Existing!AT138)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT138-SuperPeak!AT138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU138-(AboveHWM!AU138+Tier1!AU138+Existing!AU138)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU138-SuperPeak!AU138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV138-(AboveHWM!AV138+Tier1!AV138+Existing!AV138)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV138-SuperPeak!AV138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW138-(AboveHWM!AW138+Tier1!AW138+Existing!AW138)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW138-SuperPeak!AW138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX138-(AboveHWM!AX138+Tier1!AX138+Existing!AX138)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX138-SuperPeak!AX138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$FC,MATCH(Init!$S$4,Init!$Q$4:$FC$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY138-(AboveHWM!AY138+Tier1!AY138+Existing!AY138)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY138-SuperPeak!AY138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0}]

{"sheet":"T2Remarketing","index":42,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 2 Remarketing (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]

{"sheet":"NRRemarketing","index":43,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Resource Remarketing (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(D$2,I_NR!$B$2:$ON$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(E$2,I_NR!$B$2:$ON$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(F$2,I_NR!$B$2:$ON$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(G$2,I_NR!$B$2:$ON$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(H$2,I_NR!$B$2:$ON$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(I$2,I_NR!$B$2:$ON$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(J$2,I_NR!$B$2:$ON$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(K$2,I_NR!$B$2:$ON$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(L$2,I_NR!$B$2:$ON$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(M$2,I_NR!$B$2:$ON$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(N$2,I_NR!$B$2:$ON$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(O$2,I_NR!$B$2:$ON$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(P$2,I_NR!$B$2:$ON$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(Q$2,I_NR!$B$2:$ON$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(R$2,I_NR!$B$2:$ON$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(S$2,I_NR!$B$2:$ON$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(T$2,I_NR!$B$2:$ON$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(U$2,I_NR!$B$2:$ON$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(V$2,I_NR!$B$2:$ON$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(W$2,I_NR!$B$2:$ON$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(X$2,I_NR!$B$2:$ON$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(Y$2,I_NR!$B$2:$ON$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(Z$2,I_NR!$B$2:$ON$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AA$2,I_NR!$B$2:$ON$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AB$2,I_NR!$B$2:$ON$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AC$2,I_NR!$B$2:$ON$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AD$2,I_NR!$B$2:$ON$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AE$2,I_NR!$B$2:$ON$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AF$2,I_NR!$B$2:$ON$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AG$2,I_NR!$B$2:$ON$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AH$2,I_NR!$B$2:$ON$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AI$2,I_NR!$B$2:$ON$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AJ$2,I_NR!$B$2:$ON$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AK$2,I_NR!$B$2:$ON$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AL$2,I_NR!$B$2:$ON$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AM$2,I_NR!$B$2:$ON$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AN$2,I_NR!$B$2:$ON$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AO$2,I_NR!$B$2:$ON$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AP$2,I_NR!$B$2:$ON$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AQ$2,I_NR!$B$2:$ON$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AR$2,I_NR!$B$2:$ON$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AS$2,I_NR!$B$2:$ON$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AT$2,I_NR!$B$2:$ON$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AU$2,I_NR!$B$2:$ON$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AV$2,I_NR!$B$2:$ON$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AW$2,I_NR!$B$2:$ON$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AX$2,I_NR!$B$2:$ON$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ON,MATCH(AY$2,I_NR!$B$2:$ON$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ON,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ON$2,0),FALSE)))","v":0}]

{"sheet":"Customer NR","index":44,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer Loads (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2019-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2019-11-01"},"2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"Tier1!D4+IF(Init!$S5=0,0,SliceResource!D4)+IF(Init!$T5=0,Tier2!D4,'PNGC T2 Allocation'!D4)+T2Remarketing!D4","v":239.12100000000001},{"$f":"Tier1!E4+IF(Init!$S5=0,0,SliceResource!E4)+IF(Init!$T5=0,Tier2!E4,'PNGC T2 Allocation'!E4)+T2Remarketing!E4","v":154.149},{"$f":"Tier1!F4+IF(Init!$S5=0,0,SliceResource!F4)+IF(Init!$T5=0,Tier2!F4,'PNGC T2 Allocation'!F4)+T2Remarketing!F4","v":329.07400000000001},{"$f":"Tier1!G4+IF(Init!$S5=0,0,SliceResource!G4)+IF(Init!$T5=0,Tier2!G4,'PNGC T2 Allocation'!G4)+T2Remarketing!G4","v":240.52600000000001},{"$f":"Tier1!H4+IF(Init!$S5=0,0,SliceResource!H4)+IF(Init!$T5=0,Tier2!H4,'PNGC T2 Allocation'!H4)+T2Remarketing!H4","v":348.58699999999999},{"$f":"Tier1!I4+IF(Init!$S5=0,0,SliceResource!I4)+IF(Init!$T5=0,Tier2!I4,'PNGC T2 Allocation'!I4)+T2Remarketing!I4","v":277.28300000000002},{"$f":"Tier1!J4+IF(Init!$S5=0,0,SliceResource!J4)+IF(Init!$T5=0,Tier2!J4,'PNGC T2 Allocation'!J4)+T2Remarketing!J4","v":365.15600000000001},{"$f":"Tier1!K4+IF(Init!$S5=0,0,SliceResource!K4)+IF(Init!$T5=0,Tier2!K4,'PNGC T2 Allocation'!K4)+T2Remarketing!K4","v":263.91399999999999},{"$f":"Tier1!L4+IF(Init!$S5=0,0,SliceResource!L4)+IF(Init!$T5=0,Tier2!L4,'PNGC T2 Allocation'!L4)+T2Remarketing!L4","v":339.197},{"$f":"Tier1!M4+IF(Init!$S5=0,0,SliceResource!M4)+IF(Init!$T5=0,Tier2!M4,'PNGC T2 Allocation'!M4)+T2Remarketing!M4","v":235.44300000000001},{"$f":"Tier1!N4+IF(Init!$S5=0,0,SliceResource!N4)+IF(Init!$T5=0,Tier2!N4,'PNGC T2 Allocation'!N4)+T2Remarketing!N4","v":300.64999999999998},{"$f":"Tier1!O4+IF(Init!$S5=0,0,SliceResource!O4)+IF(Init!$T5=0,Tier2!O4,'PNGC T2 Allocation'!O4)+T2Remarketing!O4","v":226.16},{"$f":"Tier1!P4+IF(Init!$S5=0,0,SliceResource!P4)+IF(Init!$T5=0,Tier2!P4,'PNGC T2 Allocation'!P4)+T2Remarketing!P4","v":275.61900000000003},{"$f":"Tier1!Q4+IF(Init!$S5=0,0,SliceResource!Q4)+IF(Init!$T5=0,Tier2!Q4,'PNGC T2 Allocation'!Q4)+T2Remarketing!Q4","v":190.46100000000001},{"$f":"Tier1!R4+IF(Init!$S5=0,0,SliceResource!R4)+IF(Init!$T5=0,Tier2!R4,'PNGC T2 Allocation'!R4)+T2Remarketing!R4","v":192.77500000000001},{"$f":"Tier1!S4+IF(Init!$S5=0,0,SliceResource!S4)+IF(Init!$T5=0,Tier2!S4,'PNGC T2 Allocation'!S4)+T2Remarketing!S4","v":156.67500000000001},{"$f":"Tier1!T4+IF(Init!$S5=0,0,SliceResource!T4)+IF(Init!$T5=0,Tier2!T4,'PNGC T2 Allocation'!T4)+T2Remarketing!T4","v":188.58799999999999},{"$f":"Tier1!U4+IF(Init!$S5=0,0,SliceResource!U4)+IF(Init!$T5=0,Tier2!U4,'PNGC T2 Allocation'!U4)+T2Remarketing!U4","v":124.08199999999999},{"$f":"Tier1!V4+IF(Init!$S5=0,0,SliceResource!V4)+IF(Init!$T5=0,Tier2!V4,'PNGC T2 Allocation'!V4)+T2Remarketing!V4","v":179.334},{"$f":"Tier1!W4+IF(Init!$S5=0,0,SliceResource!W4)+IF(Init!$T5=0,Tier2!W4,'PNGC T2 Allocation'!W4)+T2Remarketing!W4","v":120.26600000000001},{"$f":"Tier1!X4+IF(Init!$S5=0,0,SliceResource!X4)+IF(Init!$T5=0,Tier2!X4,'PNGC T2 Allocation'!X4)+T2Remarketing!X4","v":180.446},{"$f":"Tier1!Y4+IF(Init!$S5=0,0,SliceResource!Y4)+IF(Init!$T5=0,Tier2!Y4,'PNGC T2 Allocation'!Y4)+T2Remarketing!Y4","v":119.744},{"$f":"Tier1!Z4+IF(Init!$S5=0,0,SliceResource!Z4)+IF(Init!$T5=0,Tier2!Z4,'PNGC T2 Allocation'!Z4)+T2Remarketing!Z4","v":185.34800000000001},{"$f":"Tier1!AA4+IF(Init!$S5=0,0,SliceResource!AA4)+IF(Init!$T5=0,Tier2!AA4,'PNGC T2 Allocation'!AA4)+T2Remarketing!AA4","v":131.46199999999999},{"$f":"Tier1!AB4+IF(Init!$S5=0,0,SliceResource!AB4)+IF(Init!$T5=0,Tier2!AB4,'PNGC T2 Allocation'!AB4)+T2Remarketing!AB4","v":241.63800000000001},{"$f":"Tier1!AC4+IF(Init!$S5=0,0,SliceResource!AC4)+IF(Init!$T5=0,Tier2!AC4,'PNGC T2 Allocation'!AC4)+T2Remarketing!AC4","v":155.77199999999999},{"$f":"Tier1!AD4+IF(Init!$S5=0,0,SliceResource!AD4)+IF(Init!$T5=0,Tier2!AD4,'PNGC T2 Allocation'!AD4)+T2Remarketing!AD4","v":315.31900000000002},{"$f":"Tier1!AE4+IF(Init!$S5=0,0,SliceResource!AE4)+IF(Init!$T5=0,Tier2!AE4,'PNGC T2 Allocation'!AE4)+T2Remarketing!AE4","v":258.291},{"$f":"Tier1!AF4+IF(Init!$S5=0,0,SliceResource!AF4)+IF(Init!$T5=0,Tier2!AF4,'PNGC T2 Allocation'!AF4)+T2Remarketing!AF4","v":368.00400000000002},{"$f":"Tier1!AG4+IF(Init!$S5=0,0,SliceResource!AG4)+IF(Init!$T5=0,Tier2!AG4,'PNGC T2 Allocation'!AG4)+T2Remarketing!AG4","v":262.01600000000002},{"$f":"Tier1!AH4+IF(Init!$S5=0,0,SliceResource!AH4)+IF(Init!$T5=0,Tier2!AH4,'PNGC T2 Allocation'!AH4)+T2Remarketing!AH4","v":350.36700000000002},{"$f":"Tier1!AI4+IF(Init!$S5=0,0,SliceResource!AI4)+IF(Init!$T5=0,Tier2!AI4,'PNGC T2 Allocation'!AI4)+T2Remarketing!AI4","v":282.84300000000002},{"$f":"Tier1!AJ4+IF(Init!$S5=0,0,SliceResource!AJ4)+IF(Init!$T5=0,Tier2!AJ4,'PNGC T2 Allocation'!AJ4)+T2Remarketing!AJ4","v":328.11599999999999},{"$f":"Tier1!AK4+IF(Init!$S5=0,0,SliceResource!AK4)+IF(Init!$T5=0,Tier2!AK4,'PNGC T2 Allocation'!AK4)+T2Remarketing!AK4","v":231.684},{"$f":"Tier1!AL4+IF(Init!$S5=0,0,SliceResource!AL4)+IF(Init!$T5=0,Tier2!AL4,'PNGC T2 Allocation'!AL4)+T2Remarketing!AL4","v":317.44799999999998},{"$f":"Tier1!AM4+IF(Init!$S5=0,0,SliceResource!AM4)+IF(Init!$T5=0,Tier2!AM4,'PNGC T2 Allocation'!AM4)+T2Remarketing!AM4","v":213.50200000000001},{"$f":"Tier1!AN4+IF(Init!$S5=0,0,SliceResource!AN4)+IF(Init!$T5=0,Tier2!AN4,'PNGC T2 Allocation'!AN4)+T2Remarketing!AN4","v":277.99599999999998},{"$f":"Tier1!AO4+IF(Init!$S5=0,0,SliceResource!AO4)+IF(Init!$T5=0,Tier2!AO4,'PNGC T2 Allocation'!AO4)+T2Remarketing!AO4","v":192.10400000000001},{"$f":"Tier1!AP4+IF(Init!$S5=0,0,SliceResource!AP4)+IF(Init!$T5=0,Tier2!AP4,'PNGC T2 Allocation'!AP4)+T2Remarketing!AP4","v":195.059},{"$f":"Tier1!AQ4+IF(Init!$S5=0,0,SliceResource!AQ4)+IF(Init!$T5=0,Tier2!AQ4,'PNGC T2 Allocation'!AQ4)+T2Remarketing!AQ4","v":158.53100000000001},{"$f":"Tier1!AR4+IF(Init!$S5=0,0,SliceResource!AR4)+IF(Init!$T5=0,Tier2!AR4,'PNGC T2 Allocation'!AR4)+T2Remarketing!AR4","v":191.006},{"$f":"Tier1!AS4+IF(Init!$S5=0,0,SliceResource!AS4)+IF(Init!$T5=0,Tier2!AS4,'PNGC T2 Allocation'!AS4)+T2Remarketing!AS4","v":125.67400000000001},{"$f":"Tier1!AT4+IF(Init!$S5=0,0,SliceResource!AT4)+IF(Init!$T5=0,Tier2!AT4,'PNGC T2 Allocation'!AT4)+T2Remarketing!AT4","v":181.81800000000001},{"$f":"Tier1!AU4+IF(Init!$S5=0,0,SliceResource!AU4)+IF(Init!$T5=0,Tier2!AU4,'PNGC T2 Allocation'!AU4)+T2Remarketing!AU4","v":121.932},{"$f":"Tier1!AV4+IF(Init!$S5=0,0,SliceResource!AV4)+IF(Init!$T5=0,Tier2!AV4,'PNGC T2 Allocation'!AV4)+T2Remarketing!AV4","v":182.935},{"$f":"Tier1!AW4+IF(Init!$S5=0,0,SliceResource!AW4)+IF(Init!$T5=0,Tier2!AW4,'PNGC T2 Allocation'!AW4)+T2Remarketing!AW4","v":121.395},{"$f":"Tier1!AX4+IF(Init!$S5=0,0,SliceResource!AX4)+IF(Init!$T5=0,Tier2!AX4,'PNGC T2 Allocation'!AX4)+T2Remarketing!AX4","v":187.69399999999999},{"$f":"Tier1!AY4+IF(Init!$S5=0,0,SliceResource!AY4)+IF(Init!$T5=0,Tier2!AY4,'PNGC T2 Allocation'!AY4)+T2Remarketing!AY4","v":133.126}]
[null,10015,"Asotin County PUD #1",{"$f":"Tier1!D5+IF(Init!$S6=0,0,SliceResource!D5)+IF(Init!$T6=0,Tier2!D5,'PNGC T2 Allocation'!D5)+T2Remarketing!D5","v":178.256},{"$f":"Tier1!E5+IF(Init!$S6=0,0,SliceResource!E5)+IF(Init!$T6=0,Tier2!E5,'PNGC T2 Allocation'!E5)+T2Remarketing!E5","v":144.56800000000001},{"$f":"Tier1!F5+IF(Init!$S6=0,0,SliceResource!F5)+IF(Init!$T6=0,Tier2!F5,'PNGC T2 Allocation'!F5)+T2Remarketing!F5","v":86.028000000000006},{"$f":"Tier1!G5+IF(Init!$S6=0,0,SliceResource!G5)+IF(Init!$T6=0,Tier2!G5,'PNGC T2 Allocation'!G5)+T2Remarketing!G5","v":70.260000000000005},{"$f":"Tier1!H5+IF(Init!$S6=0,0,SliceResource!H5)+IF(Init!$T6=0,Tier2!H5,'PNGC T2 Allocation'!H5)+T2Remarketing!H5","v":90.56},{"$f":"Tier1!I5+IF(Init!$S6=0,0,SliceResource!I5)+IF(Init!$T6=0,Tier2!I5,'PNGC T2 Allocation'!I5)+T2Remarketing!I5","v":72.869},{"$f":"Tier1!J5+IF(Init!$S6=0,0,SliceResource!J5)+IF(Init!$T6=0,Tier2!J5,'PNGC T2 Allocation'!J5)+T2Remarketing!J5","v":106.746},{"$f":"Tier1!K5+IF(Init!$S6=0,0,SliceResource!K5)+IF(Init!$T6=0,Tier2!K5,'PNGC T2 Allocation'!K5)+T2Remarketing!K5","v":66.778999999999996},{"$f":"Tier1!L5+IF(Init!$S6=0,0,SliceResource!L5)+IF(Init!$T6=0,Tier2!L5,'PNGC T2 Allocation'!L5)+T2Remarketing!L5","v":91.007000000000005},{"$f":"Tier1!M5+IF(Init!$S6=0,0,SliceResource!M5)+IF(Init!$T6=0,Tier2!M5,'PNGC T2 Allocation'!M5)+T2Remarketing!M5","v":54.8},{"$f":"Tier1!N5+IF(Init!$S6=0,0,SliceResource!N5)+IF(Init!$T6=0,Tier2!N5,'PNGC T2 Allocation'!N5)+T2Remarketing!N5","v":111.991},{"$f":"Tier1!O5+IF(Init!$S6=0,0,SliceResource!O5)+IF(Init!$T6=0,Tier2!O5,'PNGC T2 Allocation'!O5)+T2Remarketing!O5","v":65.138000000000005},{"$f":"Tier1!P5+IF(Init!$S6=0,0,SliceResource!P5)+IF(Init!$T6=0,Tier2!P5,'PNGC T2 Allocation'!P5)+T2Remarketing!P5","v":182.541},{"$f":"Tier1!Q5+IF(Init!$S6=0,0,SliceResource!Q5)+IF(Init!$T6=0,Tier2!Q5,'PNGC T2 Allocation'!Q5)+T2Remarketing!Q5","v":114.54300000000001},{"$f":"Tier1!R5+IF(Init!$S6=0,0,SliceResource!R5)+IF(Init!$T6=0,Tier2!R5,'PNGC T2 Allocation'!R5)+T2Remarketing!R5","v":308.81299999999999},{"$f":"Tier1!S5+IF(Init!$S6=0,0,SliceResource!S5)+IF(Init!$T6=0,Tier2!S5,'PNGC T2 Allocation'!S5)+T2Remarketing!S5","v":297.99299999999999},{"$f":"Tier1!T5+IF(Init!$S6=0,0,SliceResource!T5)+IF(Init!$T6=0,Tier2!T5,'PNGC T2 Allocation'!T5)+T2Remarketing!T5","v":402.13499999999999},{"$f":"Tier1!U5+IF(Init!$S6=0,0,SliceResource!U5)+IF(Init!$T6=0,Tier2!U5,'PNGC T2 Allocation'!U5)+T2Remarketing!U5","v":357.26299999999998},{"$f":"Tier1!V5+IF(Init!$S6=0,0,SliceResource!V5)+IF(Init!$T6=0,Tier2!V5,'PNGC T2 Allocation'!V5)+T2Remarketing!V5","v":559.14400000000001},{"$f":"Tier1!W5+IF(Init!$S6=0,0,SliceResource!W5)+IF(Init!$T6=0,Tier2!W5,'PNGC T2 Allocation'!W5)+T2Remarketing!W5","v":494.95499999999998},{"$f":"Tier1!X5+IF(Init!$S6=0,0,SliceResource!X5)+IF(Init!$T6=0,Tier2!X5,'PNGC T2 Allocation'!X5)+T2Remarketing!X5","v":520.75699999999995},{"$f":"Tier1!Y5+IF(Init!$S6=0,0,SliceResource!Y5)+IF(Init!$T6=0,Tier2!Y5,'PNGC T2 Allocation'!Y5)+T2Remarketing!Y5","v":441.09399999999999},{"$f":"Tier1!Z5+IF(Init!$S6=0,0,SliceResource!Z5)+IF(Init!$T6=0,Tier2!Z5,'PNGC T2 Allocation'!Z5)+T2Remarketing!Z5","v":300.22199999999998},{"$f":"Tier1!AA5+IF(Init!$S6=0,0,SliceResource!AA5)+IF(Init!$T6=0,Tier2!AA5,'PNGC T2 Allocation'!AA5)+T2Remarketing!AA5","v":326.64600000000002},{"$f":"Tier1!AB5+IF(Init!$S6=0,0,SliceResource!AB5)+IF(Init!$T6=0,Tier2!AB5,'PNGC T2 Allocation'!AB5)+T2Remarketing!AB5","v":179.43299999999999},{"$f":"Tier1!AC5+IF(Init!$S6=0,0,SliceResource!AC5)+IF(Init!$T6=0,Tier2!AC5,'PNGC T2 Allocation'!AC5)+T2Remarketing!AC5","v":145.52199999999999},{"$f":"Tier1!AD5+IF(Init!$S6=0,0,SliceResource!AD5)+IF(Init!$T6=0,Tier2!AD5,'PNGC T2 Allocation'!AD5)+T2Remarketing!AD5","v":86.587000000000003},{"$f":"Tier1!AE5+IF(Init!$S6=0,0,SliceResource!AE5)+IF(Init!$T6=0,Tier2!AE5,'PNGC T2 Allocation'!AE5)+T2Remarketing!AE5","v":70.716999999999999},{"$f":"Tier1!AF5+IF(Init!$S6=0,0,SliceResource!AF5)+IF(Init!$T6=0,Tier2!AF5,'PNGC T2 Allocation'!AF5)+T2Remarketing!AF5","v":91.14},{"$f":"Tier1!AG5+IF(Init!$S6=0,0,SliceResource!AG5)+IF(Init!$T6=0,Tier2!AG5,'PNGC T2 Allocation'!AG5)+T2Remarketing!AG5","v":73.335999999999999},{"$f":"Tier1!AH5+IF(Init!$S6=0,0,SliceResource!AH5)+IF(Init!$T6=0,Tier2!AH5,'PNGC T2 Allocation'!AH5)+T2Remarketing!AH5","v":107.56399999999999},{"$f":"Tier1!AI5+IF(Init!$S6=0,0,SliceResource!AI5)+IF(Init!$T6=0,Tier2!AI5,'PNGC T2 Allocation'!AI5)+T2Remarketing!AI5","v":67.290999999999997},{"$f":"Tier1!AJ5+IF(Init!$S6=0,0,SliceResource!AJ5)+IF(Init!$T6=0,Tier2!AJ5,'PNGC T2 Allocation'!AJ5)+T2Remarketing!AJ5","v":91.622},{"$f":"Tier1!AK5+IF(Init!$S6=0,0,SliceResource!AK5)+IF(Init!$T6=0,Tier2!AK5,'PNGC T2 Allocation'!AK5)+T2Remarketing!AK5","v":55.170999999999999},{"$f":"Tier1!AL5+IF(Init!$S6=0,0,SliceResource!AL5)+IF(Init!$T6=0,Tier2!AL5,'PNGC T2 Allocation'!AL5)+T2Remarketing!AL5","v":112.74299999999999},{"$f":"Tier1!AM5+IF(Init!$S6=0,0,SliceResource!AM5)+IF(Init!$T6=0,Tier2!AM5,'PNGC T2 Allocation'!AM5)+T2Remarketing!AM5","v":65.575000000000003},{"$f":"Tier1!AN5+IF(Init!$S6=0,0,SliceResource!AN5)+IF(Init!$T6=0,Tier2!AN5,'PNGC T2 Allocation'!AN5)+T2Remarketing!AN5","v":183.786},{"$f":"Tier1!AO5+IF(Init!$S6=0,0,SliceResource!AO5)+IF(Init!$T6=0,Tier2!AO5,'PNGC T2 Allocation'!AO5)+T2Remarketing!AO5","v":115.324},{"$f":"Tier1!AP5+IF(Init!$S6=0,0,SliceResource!AP5)+IF(Init!$T6=0,Tier2!AP5,'PNGC T2 Allocation'!AP5)+T2Remarketing!AP5","v":310.78800000000001},{"$f":"Tier1!AQ5+IF(Init!$S6=0,0,SliceResource!AQ5)+IF(Init!$T6=0,Tier2!AQ5,'PNGC T2 Allocation'!AQ5)+T2Remarketing!AQ5","v":299.899},{"$f":"Tier1!AR5+IF(Init!$S6=0,0,SliceResource!AR5)+IF(Init!$T6=0,Tier2!AR5,'PNGC T2 Allocation'!AR5)+T2Remarketing!AR5","v":404.69299999999998},{"$f":"Tier1!AS5+IF(Init!$S6=0,0,SliceResource!AS5)+IF(Init!$T6=0,Tier2!AS5,'PNGC T2 Allocation'!AS5)+T2Remarketing!AS5","v":359.53500000000003},{"$f":"Tier1!AT5+IF(Init!$S6=0,0,SliceResource!AT5)+IF(Init!$T6=0,Tier2!AT5,'PNGC T2 Allocation'!AT5)+T2Remarketing!AT5","v":562.80899999999997},{"$f":"Tier1!AU5+IF(Init!$S6=0,0,SliceResource!AU5)+IF(Init!$T6=0,Tier2!AU5,'PNGC T2 Allocation'!AU5)+T2Remarketing!AU5","v":498.19900000000001},{"$f":"Tier1!AV5+IF(Init!$S6=0,0,SliceResource!AV5)+IF(Init!$T6=0,Tier2!AV5,'PNGC T2 Allocation'!AV5)+T2Remarketing!AV5","v":524.12199999999996},{"$f":"Tier1!AW5+IF(Init!$S6=0,0,SliceResource!AW5)+IF(Init!$T6=0,Tier2!AW5,'PNGC T2 Allocation'!AW5)+T2Remarketing!AW5","v":443.94400000000002},{"$f":"Tier1!AX5+IF(Init!$S6=0,0,SliceResource!AX5)+IF(Init!$T6=0,Tier2!AX5,'PNGC T2 Allocation'!AX5)+T2Remarketing!AX5","v":302.38600000000002},{"$f":"Tier1!AY5+IF(Init!$S6=0,0,SliceResource!AY5)+IF(Init!$T6=0,Tier2!AY5,'PNGC T2 Allocation'!AY5)+T2Remarketing!AY5","v":329}]
[null,10024,"Benton County PUD #1",{"$f":"Tier1!D6+IF(Init!$S7=0,0,SliceResource!D6)+IF(Init!$T7=0,Tier2!D6,'PNGC T2 Allocation'!D6)+T2Remarketing!D6","v":75459.99825964788},{"$f":"Tier1!E6+IF(Init!$S7=0,0,SliceResource!E6)+IF(Init!$T7=0,Tier2!E6,'PNGC T2 Allocation'!E6)+T2Remarketing!E6","v":46846.334295879024},{"$f":"Tier1!F6+IF(Init!$S7=0,0,SliceResource!F6)+IF(Init!$T7=0,Tier2!F6,'PNGC T2 Allocation'!F6)+T2Remarketing!F6","v":84950.771024836606},{"$f":"Tier1!G6+IF(Init!$S7=0,0,SliceResource!G6)+IF(Init!$T7=0,Tier2!G6,'PNGC T2 Allocation'!G6)+T2Remarketing!G6","v":58106.416537185374},{"$f":"Tier1!H6+IF(Init!$S7=0,0,SliceResource!H6)+IF(Init!$T7=0,Tier2!H6,'PNGC T2 Allocation'!H6)+T2Remarketing!H6","v":88704.526066148799},{"$f":"Tier1!I6+IF(Init!$S7=0,0,SliceResource!I6)+IF(Init!$T7=0,Tier2!I6,'PNGC T2 Allocation'!I6)+T2Remarketing!I6","v":64259.973387335966},{"$f":"Tier1!J6+IF(Init!$S7=0,0,SliceResource!J6)+IF(Init!$T7=0,Tier2!J6,'PNGC T2 Allocation'!J6)+T2Remarketing!J6","v":86239.644087079039},{"$f":"Tier1!K6+IF(Init!$S7=0,0,SliceResource!K6)+IF(Init!$T7=0,Tier2!K6,'PNGC T2 Allocation'!K6)+T2Remarketing!K6","v":59951.313044812327},{"$f":"Tier1!L6+IF(Init!$S7=0,0,SliceResource!L6)+IF(Init!$T7=0,Tier2!L6,'PNGC T2 Allocation'!L6)+T2Remarketing!L6","v":72281.120081506248},{"$f":"Tier1!M6+IF(Init!$S7=0,0,SliceResource!M6)+IF(Init!$T7=0,Tier2!M6,'PNGC T2 Allocation'!M6)+T2Remarketing!M6","v":47515.86687557862},{"$f":"Tier1!N6+IF(Init!$S7=0,0,SliceResource!N6)+IF(Init!$T7=0,Tier2!N6,'PNGC T2 Allocation'!N6)+T2Remarketing!N6","v":75349.357935806562},{"$f":"Tier1!O6+IF(Init!$S7=0,0,SliceResource!O6)+IF(Init!$T7=0,Tier2!O6,'PNGC T2 Allocation'!O6)+T2Remarketing!O6","v":50349.754656807563},{"$f":"Tier1!P6+IF(Init!$S7=0,0,SliceResource!P6)+IF(Init!$T7=0,Tier2!P6,'PNGC T2 Allocation'!P6)+T2Remarketing!P6","v":72815.372307318219},{"$f":"Tier1!Q6+IF(Init!$S7=0,0,SliceResource!Q6)+IF(Init!$T7=0,Tier2!Q6,'PNGC T2 Allocation'!Q6)+T2Remarketing!Q6","v":47884.089614763318},{"$f":"Tier1!R6+IF(Init!$S7=0,0,SliceResource!R6)+IF(Init!$T7=0,Tier2!R6,'PNGC T2 Allocation'!R6)+T2Remarketing!R6","v":89489.951311976009},{"$f":"Tier1!S6+IF(Init!$S7=0,0,SliceResource!S6)+IF(Init!$T7=0,Tier2!S6,'PNGC T2 Allocation'!S6)+T2Remarketing!S6","v":63626.223932715358},{"$f":"Tier1!T6+IF(Init!$S7=0,0,SliceResource!T6)+IF(Init!$T7=0,Tier2!T6,'PNGC T2 Allocation'!T6)+T2Remarketing!T6","v":115737.23236425777},{"$f":"Tier1!U6+IF(Init!$S7=0,0,SliceResource!U6)+IF(Init!$T7=0,Tier2!U6,'PNGC T2 Allocation'!U6)+T2Remarketing!U6","v":72890.527903911454},{"$f":"Tier1!V6+IF(Init!$S7=0,0,SliceResource!V6)+IF(Init!$T7=0,Tier2!V6,'PNGC T2 Allocation'!V6)+T2Remarketing!V6","v":114653.59271674388},{"$f":"Tier1!W6+IF(Init!$S7=0,0,SliceResource!W6)+IF(Init!$T7=0,Tier2!W6,'PNGC T2 Allocation'!W6)+T2Remarketing!W6","v":72349.95959712498},{"$f":"Tier1!X6+IF(Init!$S7=0,0,SliceResource!X6)+IF(Init!$T7=0,Tier2!X6,'PNGC T2 Allocation'!X6)+T2Remarketing!X6","v":103920.58239591421},{"$f":"Tier1!Y6+IF(Init!$S7=0,0,SliceResource!Y6)+IF(Init!$T7=0,Tier2!Y6,'PNGC T2 Allocation'!Y6)+T2Remarketing!Y6","v":65742.858343424668},{"$f":"Tier1!Z6+IF(Init!$S7=0,0,SliceResource!Z6)+IF(Init!$T7=0,Tier2!Z6,'PNGC T2 Allocation'!Z6)+T2Remarketing!Z6","v":77456.198476014601},{"$f":"Tier1!AA6+IF(Init!$S7=0,0,SliceResource!AA6)+IF(Init!$T7=0,Tier2!AA6,'PNGC T2 Allocation'!AA6)+T2Remarketing!AA6","v":52098.110783211647},{"$f":"Tier1!AB6+IF(Init!$S7=0,0,SliceResource!AB6)+IF(Init!$T7=0,Tier2!AB6,'PNGC T2 Allocation'!AB6)+T2Remarketing!AB6","v":75808.549870569637},{"$f":"Tier1!AC6+IF(Init!$S7=0,0,SliceResource!AC6)+IF(Init!$T7=0,Tier2!AC6,'PNGC T2 Allocation'!AC6)+T2Remarketing!AC6","v":46946.714026389222},{"$f":"Tier1!AD6+IF(Init!$S7=0,0,SliceResource!AD6)+IF(Init!$T7=0,Tier2!AD6,'PNGC T2 Allocation'!AD6)+T2Remarketing!AD6","v":84182.574791339022},{"$f":"Tier1!AE6+IF(Init!$S7=0,0,SliceResource!AE6)+IF(Init!$T7=0,Tier2!AE6,'PNGC T2 Allocation'!AE6)+T2Remarketing!AE6","v":59275.318860855346},{"$f":"Tier1!AF6+IF(Init!$S7=0,0,SliceResource!AF6)+IF(Init!$T7=0,Tier2!AF6,'PNGC T2 Allocation'!AF6)+T2Remarketing!AF6","v":90890.855896972877},{"$f":"Tier1!AG6+IF(Init!$S7=0,0,SliceResource!AG6)+IF(Init!$T7=0,Tier2!AG6,'PNGC T2 Allocation'!AG6)+T2Remarketing!AG6","v":62642.927572905537},{"$f":"Tier1!AH6+IF(Init!$S7=0,0,SliceResource!AH6)+IF(Init!$T7=0,Tier2!AH6,'PNGC T2 Allocation'!AH6)+T2Remarketing!AH6","v":84960.371610694798},{"$f":"Tier1!AI6+IF(Init!$S7=0,0,SliceResource!AI6)+IF(Init!$T7=0,Tier2!AI6,'PNGC T2 Allocation'!AI6)+T2Remarketing!AI6","v":61748.496936685871},{"$f":"Tier1!AJ6+IF(Init!$S7=0,0,SliceResource!AJ6)+IF(Init!$T7=0,Tier2!AJ6,'PNGC T2 Allocation'!AJ6)+T2Remarketing!AJ6","v":70799.263794054146},{"$f":"Tier1!AK6+IF(Init!$S7=0,0,SliceResource!AK6)+IF(Init!$T7=0,Tier2!AK6,'PNGC T2 Allocation'!AK6)+T2Remarketing!AK6","v":47373.413380940612},{"$f":"Tier1!AL6+IF(Init!$S7=0,0,SliceResource!AL6)+IF(Init!$T7=0,Tier2!AL6,'PNGC T2 Allocation'!AL6)+T2Remarketing!AL6","v":77076.643337724789},{"$f":"Tier1!AM6+IF(Init!$S7=0,0,SliceResource!AM6)+IF(Init!$T7=0,Tier2!AM6,'PNGC T2 Allocation'!AM6)+T2Remarketing!AM6","v":49118.840061921313},{"$f":"Tier1!AN6+IF(Init!$S7=0,0,SliceResource!AN6)+IF(Init!$T7=0,Tier2!AN6,'PNGC T2 Allocation'!AN6)+T2Remarketing!AN6","v":69287.276530004776},{"$f":"Tier1!AO6+IF(Init!$S7=0,0,SliceResource!AO6)+IF(Init!$T7=0,Tier2!AO6,'PNGC T2 Allocation'!AO6)+T2Remarketing!AO6","v":46301.509506234252},{"$f":"Tier1!AP6+IF(Init!$S7=0,0,SliceResource!AP6)+IF(Init!$T7=0,Tier2!AP6,'PNGC T2 Allocation'!AP6)+T2Remarketing!AP6","v":91818.561643494802},{"$f":"Tier1!AQ6+IF(Init!$S7=0,0,SliceResource!AQ6)+IF(Init!$T7=0,Tier2!AQ6,'PNGC T2 Allocation'!AQ6)+T2Remarketing!AQ6","v":62034.022878285869},{"$f":"Tier1!AR6+IF(Init!$S7=0,0,SliceResource!AR6)+IF(Init!$T7=0,Tier2!AR6,'PNGC T2 Allocation'!AR6)+T2Remarketing!AR6","v":114052.64932751386},{"$f":"Tier1!AS6+IF(Init!$S7=0,0,SliceResource!AS6)+IF(Init!$T7=0,Tier2!AS6,'PNGC T2 Allocation'!AS6)+T2Remarketing!AS6","v":72034.867377521674},{"$f":"Tier1!AT6+IF(Init!$S7=0,0,SliceResource!AT6)+IF(Init!$T7=0,Tier2!AT6,'PNGC T2 Allocation'!AT6)+T2Remarketing!AT6","v":113710.43287708778},{"$f":"Tier1!AU6+IF(Init!$S7=0,0,SliceResource!AU6)+IF(Init!$T7=0,Tier2!AU6,'PNGC T2 Allocation'!AU6)+T2Remarketing!AU6","v":73899.037962919218},{"$f":"Tier1!AV6+IF(Init!$S7=0,0,SliceResource!AV6)+IF(Init!$T7=0,Tier2!AV6,'PNGC T2 Allocation'!AV6)+T2Remarketing!AV6","v":104000.23165018877},{"$f":"Tier1!AW6+IF(Init!$S7=0,0,SliceResource!AW6)+IF(Init!$T7=0,Tier2!AW6,'PNGC T2 Allocation'!AW6)+T2Remarketing!AW6","v":66062.382050741144},{"$f":"Tier1!AX6+IF(Init!$S7=0,0,SliceResource!AX6)+IF(Init!$T7=0,Tier2!AX6,'PNGC T2 Allocation'!AX6)+T2Remarketing!AX6","v":77508.310232218879},{"$f":"Tier1!AY6+IF(Init!$S7=0,0,SliceResource!AY6)+IF(Init!$T7=0,Tier2!AY6,'PNGC T2 Allocation'!AY6)+T2Remarketing!AY6","v":52341.387822735109}]
[null,10025,"Benton REA",{"$f":"Tier1!D7+IF(Init!$S8=0,0,SliceResource!D7)+IF(Init!$T8=0,Tier2!D7,'PNGC T2 Allocation'!D7)+T2Remarketing!D7","v":27630.699000000001},{"$f":"Tier1!E7+IF(Init!$S8=0,0,SliceResource!E7)+IF(Init!$T8=0,Tier2!E7,'PNGC T2 Allocation'!E7)+T2Remarketing!E7","v":17788.223000000002},{"$f":"Tier1!F7+IF(Init!$S8=0,0,SliceResource!F7)+IF(Init!$T8=0,Tier2!F7,'PNGC T2 Allocation'!F7)+T2Remarketing!F7","v":23726.442999999999},{"$f":"Tier1!G7+IF(Init!$S8=0,0,SliceResource!G7)+IF(Init!$T8=0,Tier2!G7,'PNGC T2 Allocation'!G7)+T2Remarketing!G7","v":17858.425999999999},{"$f":"Tier1!H7+IF(Init!$S8=0,0,SliceResource!H7)+IF(Init!$T8=0,Tier2!H7,'PNGC T2 Allocation'!H7)+T2Remarketing!H7","v":27870.803},{"$f":"Tier1!I7+IF(Init!$S8=0,0,SliceResource!I7)+IF(Init!$T8=0,Tier2!I7,'PNGC T2 Allocation'!I7)+T2Remarketing!I7","v":22788.582000000002},{"$f":"Tier1!J7+IF(Init!$S8=0,0,SliceResource!J7)+IF(Init!$T8=0,Tier2!J7,'PNGC T2 Allocation'!J7)+T2Remarketing!J7","v":28405.098000000002},{"$f":"Tier1!K7+IF(Init!$S8=0,0,SliceResource!K7)+IF(Init!$T8=0,Tier2!K7,'PNGC T2 Allocation'!K7)+T2Remarketing!K7","v":20714.57},{"$f":"Tier1!L7+IF(Init!$S8=0,0,SliceResource!L7)+IF(Init!$T8=0,Tier2!L7,'PNGC T2 Allocation'!L7)+T2Remarketing!L7","v":23653.412},{"$f":"Tier1!M7+IF(Init!$S8=0,0,SliceResource!M7)+IF(Init!$T8=0,Tier2!M7,'PNGC T2 Allocation'!M7)+T2Remarketing!M7","v":16304.315000000001},{"$f":"Tier1!N7+IF(Init!$S8=0,0,SliceResource!N7)+IF(Init!$T8=0,Tier2!N7,'PNGC T2 Allocation'!N7)+T2Remarketing!N7","v":21019.861000000001},{"$f":"Tier1!O7+IF(Init!$S8=0,0,SliceResource!O7)+IF(Init!$T8=0,Tier2!O7,'PNGC T2 Allocation'!O7)+T2Remarketing!O7","v":15311.217000000001},{"$f":"Tier1!P7+IF(Init!$S8=0,0,SliceResource!P7)+IF(Init!$T8=0,Tier2!P7,'PNGC T2 Allocation'!P7)+T2Remarketing!P7","v":25581.618999999999},{"$f":"Tier1!Q7+IF(Init!$S8=0,0,SliceResource!Q7)+IF(Init!$T8=0,Tier2!Q7,'PNGC T2 Allocation'!Q7)+T2Remarketing!Q7","v":16914.469000000001},{"$f":"Tier1!R7+IF(Init!$S8=0,0,SliceResource!R7)+IF(Init!$T8=0,Tier2!R7,'PNGC T2 Allocation'!R7)+T2Remarketing!R7","v":30121.365000000002},{"$f":"Tier1!S7+IF(Init!$S8=0,0,SliceResource!S7)+IF(Init!$T8=0,Tier2!S7,'PNGC T2 Allocation'!S7)+T2Remarketing!S7","v":20679.881000000001},{"$f":"Tier1!T7+IF(Init!$S8=0,0,SliceResource!T7)+IF(Init!$T8=0,Tier2!T7,'PNGC T2 Allocation'!T7)+T2Remarketing!T7","v":32117.366999999998},{"$f":"Tier1!U7+IF(Init!$S8=0,0,SliceResource!U7)+IF(Init!$T8=0,Tier2!U7,'PNGC T2 Allocation'!U7)+T2Remarketing!U7","v":22698.57},{"$f":"Tier1!V7+IF(Init!$S8=0,0,SliceResource!V7)+IF(Init!$T8=0,Tier2!V7,'PNGC T2 Allocation'!V7)+T2Remarketing!V7","v":41937.902000000002},{"$f":"Tier1!W7+IF(Init!$S8=0,0,SliceResource!W7)+IF(Init!$T8=0,Tier2!W7,'PNGC T2 Allocation'!W7)+T2Remarketing!W7","v":28364.673999999999},{"$f":"Tier1!X7+IF(Init!$S8=0,0,SliceResource!X7)+IF(Init!$T8=0,Tier2!X7,'PNGC T2 Allocation'!X7)+T2Remarketing!X7","v":41202.578000000001},{"$f":"Tier1!Y7+IF(Init!$S8=0,0,SliceResource!Y7)+IF(Init!$T8=0,Tier2!Y7,'PNGC T2 Allocation'!Y7)+T2Remarketing!Y7","v":26489.078000000001},{"$f":"Tier1!Z7+IF(Init!$S8=0,0,SliceResource!Z7)+IF(Init!$T8=0,Tier2!Z7,'PNGC T2 Allocation'!Z7)+T2Remarketing!Z7","v":29122.942999999999},{"$f":"Tier1!AA7+IF(Init!$S8=0,0,SliceResource!AA7)+IF(Init!$T8=0,Tier2!AA7,'PNGC T2 Allocation'!AA7)+T2Remarketing!AA7","v":22536.26},{"$f":"Tier1!AB7+IF(Init!$S8=0,0,SliceResource!AB7)+IF(Init!$T8=0,Tier2!AB7,'PNGC T2 Allocation'!AB7)+T2Remarketing!AB7","v":28323.651999999998},{"$f":"Tier1!AC7+IF(Init!$S8=0,0,SliceResource!AC7)+IF(Init!$T8=0,Tier2!AC7,'PNGC T2 Allocation'!AC7)+T2Remarketing!AC7","v":18266.526999999998},{"$f":"Tier1!AD7+IF(Init!$S8=0,0,SliceResource!AD7)+IF(Init!$T8=0,Tier2!AD7,'PNGC T2 Allocation'!AD7)+T2Remarketing!AD7","v":24365.146000000001},{"$f":"Tier1!AE7+IF(Init!$S8=0,0,SliceResource!AE7)+IF(Init!$T8=0,Tier2!AE7,'PNGC T2 Allocation'!AE7)+T2Remarketing!AE7","v":18356.650000000001},{"$f":"Tier1!AF7+IF(Init!$S8=0,0,SliceResource!AF7)+IF(Init!$T8=0,Tier2!AF7,'PNGC T2 Allocation'!AF7)+T2Remarketing!AF7","v":28466.067999999999},{"$f":"Tier1!AG7+IF(Init!$S8=0,0,SliceResource!AG7)+IF(Init!$T8=0,Tier2!AG7,'PNGC T2 Allocation'!AG7)+T2Remarketing!AG7","v":23393.684000000001},{"$f":"Tier1!AH7+IF(Init!$S8=0,0,SliceResource!AH7)+IF(Init!$T8=0,Tier2!AH7,'PNGC T2 Allocation'!AH7)+T2Remarketing!AH7","v":29080.574000000001},{"$f":"Tier1!AI7+IF(Init!$S8=0,0,SliceResource!AI7)+IF(Init!$T8=0,Tier2!AI7,'PNGC T2 Allocation'!AI7)+T2Remarketing!AI7","v":21231.673999999999},{"$f":"Tier1!AJ7+IF(Init!$S8=0,0,SliceResource!AJ7)+IF(Init!$T8=0,Tier2!AJ7,'PNGC T2 Allocation'!AJ7)+T2Remarketing!AJ7","v":23603.493999999999},{"$f":"Tier1!AK7+IF(Init!$S8=0,0,SliceResource!AK7)+IF(Init!$T8=0,Tier2!AK7,'PNGC T2 Allocation'!AK7)+T2Remarketing!AK7","v":16296.040999999997},{"$f":"Tier1!AL7+IF(Init!$S8=0,0,SliceResource!AL7)+IF(Init!$T8=0,Tier2!AL7,'PNGC T2 Allocation'!AL7)+T2Remarketing!AL7","v":21627.182000000001},{"$f":"Tier1!AM7+IF(Init!$S8=0,0,SliceResource!AM7)+IF(Init!$T8=0,Tier2!AM7,'PNGC T2 Allocation'!AM7)+T2Remarketing!AM7","v":15757.425999999999},{"$f":"Tier1!AN7+IF(Init!$S8=0,0,SliceResource!AN7)+IF(Init!$T8=0,Tier2!AN7,'PNGC T2 Allocation'!AN7)+T2Remarketing!AN7","v":26181.728999999999},{"$f":"Tier1!AO7+IF(Init!$S8=0,0,SliceResource!AO7)+IF(Init!$T8=0,Tier2!AO7,'PNGC T2 Allocation'!AO7)+T2Remarketing!AO7","v":17346.643},{"$f":"Tier1!AP7+IF(Init!$S8=0,0,SliceResource!AP7)+IF(Init!$T8=0,Tier2!AP7,'PNGC T2 Allocation'!AP7)+T2Remarketing!AP7","v":30730.326000000001},{"$f":"Tier1!AQ7+IF(Init!$S8=0,0,SliceResource!AQ7)+IF(Init!$T8=0,Tier2!AQ7,'PNGC T2 Allocation'!AQ7)+T2Remarketing!AQ7","v":21121.42},{"$f":"Tier1!AR7+IF(Init!$S8=0,0,SliceResource!AR7)+IF(Init!$T8=0,Tier2!AR7,'PNGC T2 Allocation'!AR7)+T2Remarketing!AR7","v":32713.636999999999},{"$f":"Tier1!AS7+IF(Init!$S8=0,0,SliceResource!AS7)+IF(Init!$T8=0,Tier2!AS7,'PNGC T2 Allocation'!AS7)+T2Remarketing!AS7","v":23124.07},{"$f":"Tier1!AT7+IF(Init!$S8=0,0,SliceResource!AT7)+IF(Init!$T8=0,Tier2!AT7,'PNGC T2 Allocation'!AT7)+T2Remarketing!AT7","v":42560.949000000001},{"$f":"Tier1!AU7+IF(Init!$S8=0,0,SliceResource!AU7)+IF(Init!$T8=0,Tier2!AU7,'PNGC T2 Allocation'!AU7)+T2Remarketing!AU7","v":28816.611000000001},{"$f":"Tier1!AV7+IF(Init!$S8=0,0,SliceResource!AV7)+IF(Init!$T8=0,Tier2!AV7,'PNGC T2 Allocation'!AV7)+T2Remarketing!AV7","v":41820.512000000002},{"$f":"Tier1!AW7+IF(Init!$S8=0,0,SliceResource!AW7)+IF(Init!$T8=0,Tier2!AW7,'PNGC T2 Allocation'!AW7)+T2Remarketing!AW7","v":26895.937999999998},{"$f":"Tier1!AX7+IF(Init!$S8=0,0,SliceResource!AX7)+IF(Init!$T8=0,Tier2!AX7,'PNGC T2 Allocation'!AX7)+T2Remarketing!AX7","v":29621.256000000001},{"$f":"Tier1!AY7+IF(Init!$S8=0,0,SliceResource!AY7)+IF(Init!$T8=0,Tier2!AY7,'PNGC T2 Allocation'!AY7)+T2Remarketing!AY7","v":22934.66}]
[null,10027,"Big Bend Elec Coop",{"$f":"Tier1!D8+IF(Init!$S9=0,0,SliceResource!D8)+IF(Init!$T9=0,Tier2!D8,'PNGC T2 Allocation'!D8)+T2Remarketing!D8","v":22059.539000000001},{"$f":"Tier1!E8+IF(Init!$S9=0,0,SliceResource!E8)+IF(Init!$T9=0,Tier2!E8,'PNGC T2 Allocation'!E8)+T2Remarketing!E8","v":14873.353999999999},{"$f":"Tier1!F8+IF(Init!$S9=0,0,SliceResource!F8)+IF(Init!$T9=0,Tier2!F8,'PNGC T2 Allocation'!F8)+T2Remarketing!F8","v":14025.582},{"$f":"Tier1!G8+IF(Init!$S9=0,0,SliceResource!G8)+IF(Init!$T9=0,Tier2!G8,'PNGC T2 Allocation'!G8)+T2Remarketing!G8","v":10365.933999999999},{"$f":"Tier1!H8+IF(Init!$S9=0,0,SliceResource!H8)+IF(Init!$T9=0,Tier2!H8,'PNGC T2 Allocation'!H8)+T2Remarketing!H8","v":16656.491999999998},{"$f":"Tier1!I8+IF(Init!$S9=0,0,SliceResource!I8)+IF(Init!$T9=0,Tier2!I8,'PNGC T2 Allocation'!I8)+T2Remarketing!I8","v":12232.093999999999},{"$f":"Tier1!J8+IF(Init!$S9=0,0,SliceResource!J8)+IF(Init!$T9=0,Tier2!J8,'PNGC T2 Allocation'!J8)+T2Remarketing!J8","v":16088.978999999999},{"$f":"Tier1!K8+IF(Init!$S9=0,0,SliceResource!K8)+IF(Init!$T9=0,Tier2!K8,'PNGC T2 Allocation'!K8)+T2Remarketing!K8","v":11759.188},{"$f":"Tier1!L8+IF(Init!$S9=0,0,SliceResource!L8)+IF(Init!$T9=0,Tier2!L8,'PNGC T2 Allocation'!L8)+T2Remarketing!L8","v":13633.338},{"$f":"Tier1!M8+IF(Init!$S9=0,0,SliceResource!M8)+IF(Init!$T9=0,Tier2!M8,'PNGC T2 Allocation'!M8)+T2Remarketing!M8","v":9424.0429999999997},{"$f":"Tier1!N8+IF(Init!$S9=0,0,SliceResource!N8)+IF(Init!$T9=0,Tier2!N8,'PNGC T2 Allocation'!N8)+T2Remarketing!N8","v":14022.213},{"$f":"Tier1!O8+IF(Init!$S9=0,0,SliceResource!O8)+IF(Init!$T9=0,Tier2!O8,'PNGC T2 Allocation'!O8)+T2Remarketing!O8","v":9066.3709999999992},{"$f":"Tier1!P8+IF(Init!$S9=0,0,SliceResource!P8)+IF(Init!$T9=0,Tier2!P8,'PNGC T2 Allocation'!P8)+T2Remarketing!P8","v":24132},{"$f":"Tier1!Q8+IF(Init!$S9=0,0,SliceResource!Q8)+IF(Init!$T9=0,Tier2!Q8,'PNGC T2 Allocation'!Q8)+T2Remarketing!Q8","v":16352.025000000001},{"$f":"Tier1!R8+IF(Init!$S9=0,0,SliceResource!R8)+IF(Init!$T9=0,Tier2!R8,'PNGC T2 Allocation'!R8)+T2Remarketing!R8","v":33817.461000000003},{"$f":"Tier1!S8+IF(Init!$S9=0,0,SliceResource!S8)+IF(Init!$T9=0,Tier2!S8,'PNGC T2 Allocation'!S8)+T2Remarketing!S8","v":25009.616999999998},{"$f":"Tier1!T8+IF(Init!$S9=0,0,SliceResource!T8)+IF(Init!$T9=0,Tier2!T8,'PNGC T2 Allocation'!T8)+T2Remarketing!T8","v":42563.086000000003},{"$f":"Tier1!U8+IF(Init!$S9=0,0,SliceResource!U8)+IF(Init!$T9=0,Tier2!U8,'PNGC T2 Allocation'!U8)+T2Remarketing!U8","v":29112.563999999998},{"$f":"Tier1!V8+IF(Init!$S9=0,0,SliceResource!V8)+IF(Init!$T9=0,Tier2!V8,'PNGC T2 Allocation'!V8)+T2Remarketing!V8","v":44064.101999999999},{"$f":"Tier1!W8+IF(Init!$S9=0,0,SliceResource!W8)+IF(Init!$T9=0,Tier2!W8,'PNGC T2 Allocation'!W8)+T2Remarketing!W8","v":33363.184000000001},{"$f":"Tier1!X8+IF(Init!$S9=0,0,SliceResource!X8)+IF(Init!$T9=0,Tier2!X8,'PNGC T2 Allocation'!X8)+T2Remarketing!X8","v":42171.718999999997},{"$f":"Tier1!Y8+IF(Init!$S9=0,0,SliceResource!Y8)+IF(Init!$T9=0,Tier2!Y8,'PNGC T2 Allocation'!Y8)+T2Remarketing!Y8","v":28959.238000000001},{"$f":"Tier1!Z8+IF(Init!$S9=0,0,SliceResource!Z8)+IF(Init!$T9=0,Tier2!Z8,'PNGC T2 Allocation'!Z8)+T2Remarketing!Z8","v":30885.93},{"$f":"Tier1!AA8+IF(Init!$S9=0,0,SliceResource!AA8)+IF(Init!$T9=0,Tier2!AA8,'PNGC T2 Allocation'!AA8)+T2Remarketing!AA8","v":22930.859},{"$f":"Tier1!AB8+IF(Init!$S9=0,0,SliceResource!AB8)+IF(Init!$T9=0,Tier2!AB8,'PNGC T2 Allocation'!AB8)+T2Remarketing!AB8","v":22253.061000000002},{"$f":"Tier1!AC8+IF(Init!$S9=0,0,SliceResource!AC8)+IF(Init!$T9=0,Tier2!AC8,'PNGC T2 Allocation'!AC8)+T2Remarketing!AC8","v":15004.504999999999},{"$f":"Tier1!AD8+IF(Init!$S9=0,0,SliceResource!AD8)+IF(Init!$T9=0,Tier2!AD8,'PNGC T2 Allocation'!AD8)+T2Remarketing!AD8","v":14275.938},{"$f":"Tier1!AE8+IF(Init!$S9=0,0,SliceResource!AE8)+IF(Init!$T9=0,Tier2!AE8,'PNGC T2 Allocation'!AE8)+T2Remarketing!AE8","v":10440.874},{"$f":"Tier1!AF8+IF(Init!$S9=0,0,SliceResource!AF8)+IF(Init!$T9=0,Tier2!AF8,'PNGC T2 Allocation'!AF8)+T2Remarketing!AF8","v":16778.942999999999},{"$f":"Tier1!AG8+IF(Init!$S9=0,0,SliceResource!AG8)+IF(Init!$T9=0,Tier2!AG8,'PNGC T2 Allocation'!AG8)+T2Remarketing!AG8","v":12435.072},{"$f":"Tier1!AH8+IF(Init!$S9=0,0,SliceResource!AH8)+IF(Init!$T9=0,Tier2!AH8,'PNGC T2 Allocation'!AH8)+T2Remarketing!AH8","v":16340.973000000002},{"$f":"Tier1!AI8+IF(Init!$S9=0,0,SliceResource!AI8)+IF(Init!$T9=0,Tier2!AI8,'PNGC T2 Allocation'!AI8)+T2Remarketing!AI8","v":11833.603999999999},{"$f":"Tier1!AJ8+IF(Init!$S9=0,0,SliceResource!AJ8)+IF(Init!$T9=0,Tier2!AJ8,'PNGC T2 Allocation'!AJ8)+T2Remarketing!AJ8","v":13622.565000000001},{"$f":"Tier1!AK8+IF(Init!$S9=0,0,SliceResource!AK8)+IF(Init!$T9=0,Tier2!AK8,'PNGC T2 Allocation'!AK8)+T2Remarketing!AK8","v":9403.9740000000002},{"$f":"Tier1!AL8+IF(Init!$S9=0,0,SliceResource!AL8)+IF(Init!$T9=0,Tier2!AL8,'PNGC T2 Allocation'!AL8)+T2Remarketing!AL8","v":14154.019},{"$f":"Tier1!AM8+IF(Init!$S9=0,0,SliceResource!AM8)+IF(Init!$T9=0,Tier2!AM8,'PNGC T2 Allocation'!AM8)+T2Remarketing!AM8","v":9259.8700000000008},{"$f":"Tier1!AN8+IF(Init!$S9=0,0,SliceResource!AN8)+IF(Init!$T9=0,Tier2!AN8,'PNGC T2 Allocation'!AN8)+T2Remarketing!AN8","v":24325.258000000002},{"$f":"Tier1!AO8+IF(Init!$S9=0,0,SliceResource!AO8)+IF(Init!$T9=0,Tier2!AO8,'PNGC T2 Allocation'!AO8)+T2Remarketing!AO8","v":16483.553},{"$f":"Tier1!AP8+IF(Init!$S9=0,0,SliceResource!AP8)+IF(Init!$T9=0,Tier2!AP8,'PNGC T2 Allocation'!AP8)+T2Remarketing!AP8","v":34003.214999999997},{"$f":"Tier1!AQ8+IF(Init!$S9=0,0,SliceResource!AQ8)+IF(Init!$T9=0,Tier2!AQ8,'PNGC T2 Allocation'!AQ8)+T2Remarketing!AQ8","v":25148.164000000001},{"$f":"Tier1!AR8+IF(Init!$S9=0,0,SliceResource!AR8)+IF(Init!$T9=0,Tier2!AR8,'PNGC T2 Allocation'!AR8)+T2Remarketing!AR8","v":42755.59},{"$f":"Tier1!AS8+IF(Init!$S9=0,0,SliceResource!AS8)+IF(Init!$T9=0,Tier2!AS8,'PNGC T2 Allocation'!AS8)+T2Remarketing!AS8","v":29244.482},{"$f":"Tier1!AT8+IF(Init!$S9=0,0,SliceResource!AT8)+IF(Init!$T9=0,Tier2!AT8,'PNGC T2 Allocation'!AT8)+T2Remarketing!AT8","v":44248.542999999998},{"$f":"Tier1!AU8+IF(Init!$S9=0,0,SliceResource!AU8)+IF(Init!$T9=0,Tier2!AU8,'PNGC T2 Allocation'!AU8)+T2Remarketing!AU8","v":33503.133000000002},{"$f":"Tier1!AV8+IF(Init!$S9=0,0,SliceResource!AV8)+IF(Init!$T9=0,Tier2!AV8,'PNGC T2 Allocation'!AV8)+T2Remarketing!AV8","v":42363.652000000002},{"$f":"Tier1!AW8+IF(Init!$S9=0,0,SliceResource!AW8)+IF(Init!$T9=0,Tier2!AW8,'PNGC T2 Allocation'!AW8)+T2Remarketing!AW8","v":29091.648000000001},{"$f":"Tier1!AX8+IF(Init!$S9=0,0,SliceResource!AX8)+IF(Init!$T9=0,Tier2!AX8,'PNGC T2 Allocation'!AX8)+T2Remarketing!AX8","v":31071.855},{"$f":"Tier1!AY8+IF(Init!$S9=0,0,SliceResource!AY8)+IF(Init!$T9=0,Tier2!AY8,'PNGC T2 Allocation'!AY8)+T2Remarketing!AY8","v":23069.285}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"Tier1!D9+IF(Init!$S10=0,0,SliceResource!D9)+IF(Init!$T10=0,Tier2!D9,'PNGC T2 Allocation'!D9)+T2Remarketing!D9","v":8340.4470372541873},{"$f":"Tier1!E9+IF(Init!$S10=0,0,SliceResource!E9)+IF(Init!$T10=0,Tier2!E9,'PNGC T2 Allocation'!E9)+T2Remarketing!E9","v":4087.0699713502463},{"$f":"Tier1!F9+IF(Init!$S10=0,0,SliceResource!F9)+IF(Init!$T10=0,Tier2!F9,'PNGC T2 Allocation'!F9)+T2Remarketing!F9","v":8706.4515530131357},{"$f":"Tier1!G9+IF(Init!$S10=0,0,SliceResource!G9)+IF(Init!$T10=0,Tier2!G9,'PNGC T2 Allocation'!G9)+T2Remarketing!G9","v":4921.5582012930417},{"$f":"Tier1!H9+IF(Init!$S10=0,0,SliceResource!H9)+IF(Init!$T10=0,Tier2!H9,'PNGC T2 Allocation'!H9)+T2Remarketing!H9","v":9735.5145530131376},{"$f":"Tier1!I9+IF(Init!$S10=0,0,SliceResource!I9)+IF(Init!$T10=0,Tier2!I9,'PNGC T2 Allocation'!I9)+T2Remarketing!I9","v":5994.672455591297},{"$f":"Tier1!J9+IF(Init!$S10=0,0,SliceResource!J9)+IF(Init!$T10=0,Tier2!J9,'PNGC T2 Allocation'!J9)+T2Remarketing!J9","v":9804.4802951336624},{"$f":"Tier1!K9+IF(Init!$S10=0,0,SliceResource!K9)+IF(Init!$T10=0,Tier2!K9,'PNGC T2 Allocation'!K9)+T2Remarketing!K9","v":5539.0437134707718},{"$f":"Tier1!L9+IF(Init!$S10=0,0,SliceResource!L9)+IF(Init!$T10=0,Tier2!L9,'PNGC T2 Allocation'!L9)+T2Remarketing!L9","v":9470.8585530131386},{"$f":"Tier1!M9+IF(Init!$S10=0,0,SliceResource!M9)+IF(Init!$T10=0,Tier2!M9,'PNGC T2 Allocation'!M9)+T2Remarketing!M9","v":5101.5682292297197},{"$f":"Tier1!N9+IF(Init!$S10=0,0,SliceResource!N9)+IF(Init!$T10=0,Tier2!N9,'PNGC T2 Allocation'!N9)+T2Remarketing!N9","v":8935.3372951336623},{"$f":"Tier1!O9+IF(Init!$S10=0,0,SliceResource!O9)+IF(Init!$T10=0,Tier2!O9,'PNGC T2 Allocation'!O9)+T2Remarketing!O9","v":5015.1663545882384},{"$f":"Tier1!P9+IF(Init!$S10=0,0,SliceResource!P9)+IF(Init!$T10=0,Tier2!P9,'PNGC T2 Allocation'!P9)+T2Remarketing!P9","v":8621.407295133662},{"$f":"Tier1!Q9+IF(Init!$S10=0,0,SliceResource!Q9)+IF(Init!$T10=0,Tier2!Q9,'PNGC T2 Allocation'!Q9)+T2Remarketing!Q9","v":4508.2981002899842},{"$f":"Tier1!R9+IF(Init!$S10=0,0,SliceResource!R9)+IF(Init!$T10=0,Tier2!R9,'PNGC T2 Allocation'!R9)+T2Remarketing!R9","v":7426.5755530131355},{"$f":"Tier1!S9+IF(Init!$S10=0,0,SliceResource!S9)+IF(Init!$T10=0,Tier2!S9,'PNGC T2 Allocation'!S9)+T2Remarketing!S9","v":4232.4694555912974},{"$f":"Tier1!T9+IF(Init!$S10=0,0,SliceResource!T9)+IF(Init!$T10=0,Tier2!T9,'PNGC T2 Allocation'!T9)+T2Remarketing!T9","v":8023.9382951336629},{"$f":"Tier1!U9+IF(Init!$S10=0,0,SliceResource!U9)+IF(Init!$T10=0,Tier2!U9,'PNGC T2 Allocation'!U9)+T2Remarketing!U9","v":3976.8381002899837},{"$f":"Tier1!V9+IF(Init!$S10=0,0,SliceResource!V9)+IF(Init!$T10=0,Tier2!V9,'PNGC T2 Allocation'!V9)+T2Remarketing!V9","v":7873.6742951336637},{"$f":"Tier1!W9+IF(Init!$S10=0,0,SliceResource!W9)+IF(Init!$T10=0,Tier2!W9,'PNGC T2 Allocation'!W9)+T2Remarketing!W9","v":4041.8717134707717},{"$f":"Tier1!X9+IF(Init!$S10=0,0,SliceResource!X9)+IF(Init!$T10=0,Tier2!X9,'PNGC T2 Allocation'!X9)+T2Remarketing!X9","v":8112.898295133662},{"$f":"Tier1!Y9+IF(Init!$S10=0,0,SliceResource!Y9)+IF(Init!$T10=0,Tier2!Y9,'PNGC T2 Allocation'!Y9)+T2Remarketing!Y9","v":4160.0347134707717},{"$f":"Tier1!Z9+IF(Init!$S10=0,0,SliceResource!Z9)+IF(Init!$T10=0,Tier2!Z9,'PNGC T2 Allocation'!Z9)+T2Remarketing!Z9","v":7488.7965530131369},{"$f":"Tier1!AA9+IF(Init!$S10=0,0,SliceResource!AA9)+IF(Init!$T10=0,Tier2!AA9,'PNGC T2 Allocation'!AA9)+T2Remarketing!AA9","v":3893.7558424105091},{"$f":"Tier1!AB9+IF(Init!$S10=0,0,SliceResource!AB9)+IF(Init!$T10=0,Tier2!AB9,'PNGC T2 Allocation'!AB9)+T2Remarketing!AB9","v":8488.3178164157362},{"$f":"Tier1!AC9+IF(Init!$S10=0,0,SliceResource!AC9)+IF(Init!$T10=0,Tier2!AC9,'PNGC T2 Allocation'!AC9)+T2Remarketing!AC9","v":4182.6198674113657},{"$f":"Tier1!AD9+IF(Init!$S10=0,0,SliceResource!AD9)+IF(Init!$T10=0,Tier2!AD9,'PNGC T2 Allocation'!AD9)+T2Remarketing!AD9","v":8583.4228368139866},{"$f":"Tier1!AE9+IF(Init!$S10=0,0,SliceResource!AE9)+IF(Init!$T10=0,Tier2!AE9,'PNGC T2 Allocation'!AE9)+T2Remarketing!AE9","v":5207.7524817872754},{"$f":"Tier1!AF9+IF(Init!$S10=0,0,SliceResource!AF9)+IF(Init!$T10=0,Tier2!AF9,'PNGC T2 Allocation'!AF9)+T2Remarketing!AF9","v":10030.472823215152},{"$f":"Tier1!AG9+IF(Init!$S10=0,0,SliceResource!AG9)+IF(Init!$T10=0,Tier2!AG9,'PNGC T2 Allocation'!AG9)+T2Remarketing!AG9","v":5800.3518606119478},{"$f":"Tier1!AH9+IF(Init!$S10=0,0,SliceResource!AH9)+IF(Init!$T10=0,Tier2!AH9,'PNGC T2 Allocation'!AH9)+T2Remarketing!AH9","v":9624.8898300145702},{"$f":"Tier1!AI9+IF(Init!$S10=0,0,SliceResource!AI9)+IF(Init!$T10=0,Tier2!AI9,'PNGC T2 Allocation'!AI9)+T2Remarketing!AI9","v":5819.2718538125309},{"$f":"Tier1!AJ9+IF(Init!$S10=0,0,SliceResource!AJ9)+IF(Init!$T10=0,Tier2!AJ9,'PNGC T2 Allocation'!AJ9)+T2Remarketing!AJ9","v":9173.1288368139867},{"$f":"Tier1!AK9+IF(Init!$S10=0,0,SliceResource!AK9)+IF(Init!$T10=0,Tier2!AK9,'PNGC T2 Allocation'!AK9)+T2Remarketing!AK9","v":5002.75287761049},{"$f":"Tier1!AL9+IF(Init!$S10=0,0,SliceResource!AL9)+IF(Init!$T10=0,Tier2!AL9,'PNGC T2 Allocation'!AL9)+T2Remarketing!AL9","v":9203.5918164157374},{"$f":"Tier1!AM9+IF(Init!$S10=0,0,SliceResource!AM9)+IF(Init!$T10=0,Tier2!AM9,'PNGC T2 Allocation'!AM9)+T2Remarketing!AM9","v":4847.4142428363284},{"$f":"Tier1!AN9+IF(Init!$S10=0,0,SliceResource!AN9)+IF(Init!$T10=0,Tier2!AN9,'PNGC T2 Allocation'!AN9)+T2Remarketing!AN9","v":8677.6778232151519},{"$f":"Tier1!AO9+IF(Init!$S10=0,0,SliceResource!AO9)+IF(Init!$T10=0,Tier2!AO9,'PNGC T2 Allocation'!AO9)+T2Remarketing!AO9","v":4549.4188708110732},{"$f":"Tier1!AP9+IF(Init!$S10=0,0,SliceResource!AP9)+IF(Init!$T10=0,Tier2!AP9,'PNGC T2 Allocation'!AP9)+T2Remarketing!AP9","v":7480.6818300145696},{"$f":"Tier1!AQ9+IF(Init!$S10=0,0,SliceResource!AQ9)+IF(Init!$T10=0,Tier2!AQ9,'PNGC T2 Allocation'!AQ9)+T2Remarketing!AQ9","v":4279.0008538125312},{"$f":"Tier1!AR9+IF(Init!$S10=0,0,SliceResource!AR9)+IF(Init!$T10=0,Tier2!AR9,'PNGC T2 Allocation'!AR9)+T2Remarketing!AR9","v":8080.2088232151536},{"$f":"Tier1!AS9+IF(Init!$S10=0,0,SliceResource!AS9)+IF(Init!$T10=0,Tier2!AS9,'PNGC T2 Allocation'!AS9)+T2Remarketing!AS9","v":4017.9588708110732},{"$f":"Tier1!AT9+IF(Init!$S10=0,0,SliceResource!AT9)+IF(Init!$T10=0,Tier2!AT9,'PNGC T2 Allocation'!AT9)+T2Remarketing!AT9","v":7929.9448232151544},{"$f":"Tier1!AU9+IF(Init!$S10=0,0,SliceResource!AU9)+IF(Init!$T10=0,Tier2!AU9,'PNGC T2 Allocation'!AU9)+T2Remarketing!AU9","v":4086.2388606119471},{"$f":"Tier1!AV9+IF(Init!$S10=0,0,SliceResource!AV9)+IF(Init!$T10=0,Tier2!AV9,'PNGC T2 Allocation'!AV9)+T2Remarketing!AV9","v":8169.1688232151528},{"$f":"Tier1!AW9+IF(Init!$S10=0,0,SliceResource!AW9)+IF(Init!$T10=0,Tier2!AW9,'PNGC T2 Allocation'!AW9)+T2Remarketing!AW9","v":4204.401860611948},{"$f":"Tier1!AX9+IF(Init!$S10=0,0,SliceResource!AX9)+IF(Init!$T10=0,Tier2!AX9,'PNGC T2 Allocation'!AX9)+T2Remarketing!AX9","v":7542.902830014571},{"$f":"Tier1!AY9+IF(Init!$S10=0,0,SliceResource!AY9)+IF(Init!$T10=0,Tier2!AY9,'PNGC T2 Allocation'!AY9)+T2Remarketing!AY9","v":3937.0408640116561}]
[null,10044,"Canby, City of",{"$f":"Tier1!D10+IF(Init!$S11=0,0,SliceResource!D10)+IF(Init!$T11=0,Tier2!D10,'PNGC T2 Allocation'!D10)+T2Remarketing!D10","v":9130.5380000000005},{"$f":"Tier1!E10+IF(Init!$S11=0,0,SliceResource!E10)+IF(Init!$T11=0,Tier2!E10,'PNGC T2 Allocation'!E10)+T2Remarketing!E10","v":4725.2129999999997},{"$f":"Tier1!F10+IF(Init!$S11=0,0,SliceResource!F10)+IF(Init!$T11=0,Tier2!F10,'PNGC T2 Allocation'!F10)+T2Remarketing!F10","v":10304.728999999999},{"$f":"Tier1!G10+IF(Init!$S11=0,0,SliceResource!G10)+IF(Init!$T11=0,Tier2!G10,'PNGC T2 Allocation'!G10)+T2Remarketing!G10","v":6100.0290000000005},{"$f":"Tier1!H10+IF(Init!$S11=0,0,SliceResource!H10)+IF(Init!$T11=0,Tier2!H10,'PNGC T2 Allocation'!H10)+T2Remarketing!H10","v":11357.404},{"$f":"Tier1!I10+IF(Init!$S11=0,0,SliceResource!I10)+IF(Init!$T11=0,Tier2!I10,'PNGC T2 Allocation'!I10)+T2Remarketing!I10","v":7316.4889999999996},{"$f":"Tier1!J10+IF(Init!$S11=0,0,SliceResource!J10)+IF(Init!$T11=0,Tier2!J10,'PNGC T2 Allocation'!J10)+T2Remarketing!J10","v":11300.285},{"$f":"Tier1!K10+IF(Init!$S11=0,0,SliceResource!K10)+IF(Init!$T11=0,Tier2!K10,'PNGC T2 Allocation'!K10)+T2Remarketing!K10","v":6630.6040000000003},{"$f":"Tier1!L10+IF(Init!$S11=0,0,SliceResource!L10)+IF(Init!$T11=0,Tier2!L10,'PNGC T2 Allocation'!L10)+T2Remarketing!L10","v":10163.474},{"$f":"Tier1!M10+IF(Init!$S11=0,0,SliceResource!M10)+IF(Init!$T11=0,Tier2!M10,'PNGC T2 Allocation'!M10)+T2Remarketing!M10","v":5552.4129999999996},{"$f":"Tier1!N10+IF(Init!$S11=0,0,SliceResource!N10)+IF(Init!$T11=0,Tier2!N10,'PNGC T2 Allocation'!N10)+T2Remarketing!N10","v":9486.1630000000005},{"$f":"Tier1!O10+IF(Init!$S11=0,0,SliceResource!O10)+IF(Init!$T11=0,Tier2!O10,'PNGC T2 Allocation'!O10)+T2Remarketing!O10","v":5472.7209999999995},{"$f":"Tier1!P10+IF(Init!$S11=0,0,SliceResource!P10)+IF(Init!$T11=0,Tier2!P10,'PNGC T2 Allocation'!P10)+T2Remarketing!P10","v":9118.6560000000009},{"$f":"Tier1!Q10+IF(Init!$S11=0,0,SliceResource!Q10)+IF(Init!$T11=0,Tier2!Q10,'PNGC T2 Allocation'!Q10)+T2Remarketing!Q10","v":4840.8739999999998},{"$f":"Tier1!R10+IF(Init!$S11=0,0,SliceResource!R10)+IF(Init!$T11=0,Tier2!R10,'PNGC T2 Allocation'!R10)+T2Remarketing!R10","v":8373.2170000000006},{"$f":"Tier1!S10+IF(Init!$S11=0,0,SliceResource!S10)+IF(Init!$T11=0,Tier2!S10,'PNGC T2 Allocation'!S10)+T2Remarketing!S10","v":5092.5559999999996},{"$f":"Tier1!T10+IF(Init!$S11=0,0,SliceResource!T10)+IF(Init!$T11=0,Tier2!T10,'PNGC T2 Allocation'!T10)+T2Remarketing!T10","v":8808.9570000000003},{"$f":"Tier1!U10+IF(Init!$S11=0,0,SliceResource!U10)+IF(Init!$T11=0,Tier2!U10,'PNGC T2 Allocation'!U10)+T2Remarketing!U10","v":4580.1400000000003},{"$f":"Tier1!V10+IF(Init!$S11=0,0,SliceResource!V10)+IF(Init!$T11=0,Tier2!V10,'PNGC T2 Allocation'!V10)+T2Remarketing!V10","v":9698.5349999999999},{"$f":"Tier1!W10+IF(Init!$S11=0,0,SliceResource!W10)+IF(Init!$T11=0,Tier2!W10,'PNGC T2 Allocation'!W10)+T2Remarketing!W10","v":5380.8289999999997},{"$f":"Tier1!X10+IF(Init!$S11=0,0,SliceResource!X10)+IF(Init!$T11=0,Tier2!X10,'PNGC T2 Allocation'!X10)+T2Remarketing!X10","v":9737.3029999999999},{"$f":"Tier1!Y10+IF(Init!$S11=0,0,SliceResource!Y10)+IF(Init!$T11=0,Tier2!Y10,'PNGC T2 Allocation'!Y10)+T2Remarketing!Y10","v":5431.3},{"$f":"Tier1!Z10+IF(Init!$S11=0,0,SliceResource!Z10)+IF(Init!$T11=0,Tier2!Z10,'PNGC T2 Allocation'!Z10)+T2Remarketing!Z10","v":8588.777},{"$f":"Tier1!AA10+IF(Init!$S11=0,0,SliceResource!AA10)+IF(Init!$T11=0,Tier2!AA10,'PNGC T2 Allocation'!AA10)+T2Remarketing!AA10","v":4775.0140000000001},{"$f":"Tier1!AB10+IF(Init!$S11=0,0,SliceResource!AB10)+IF(Init!$T11=0,Tier2!AB10,'PNGC T2 Allocation'!AB10)+T2Remarketing!AB10","v":9192.2669999999998},{"$f":"Tier1!AC10+IF(Init!$S11=0,0,SliceResource!AC10)+IF(Init!$T11=0,Tier2!AC10,'PNGC T2 Allocation'!AC10)+T2Remarketing!AC10","v":4758.1589999999997},{"$f":"Tier1!AD10+IF(Init!$S11=0,0,SliceResource!AD10)+IF(Init!$T11=0,Tier2!AD10,'PNGC T2 Allocation'!AD10)+T2Remarketing!AD10","v":10001.326999999999},{"$f":"Tier1!AE10+IF(Init!$S11=0,0,SliceResource!AE10)+IF(Init!$T11=0,Tier2!AE10,'PNGC T2 Allocation'!AE10)+T2Remarketing!AE10","v":6490.6570000000002},{"$f":"Tier1!AF10+IF(Init!$S11=0,0,SliceResource!AF10)+IF(Init!$T11=0,Tier2!AF10,'PNGC T2 Allocation'!AF10)+T2Remarketing!AF10","v":11801.466},{"$f":"Tier1!AG10+IF(Init!$S11=0,0,SliceResource!AG10)+IF(Init!$T11=0,Tier2!AG10,'PNGC T2 Allocation'!AG10)+T2Remarketing!AG10","v":6953.2619999999997},{"$f":"Tier1!AH10+IF(Init!$S11=0,0,SliceResource!AH10)+IF(Init!$T11=0,Tier2!AH10,'PNGC T2 Allocation'!AH10)+T2Remarketing!AH10","v":10968.218000000001},{"$f":"Tier1!AI10+IF(Init!$S11=0,0,SliceResource!AI10)+IF(Init!$T11=0,Tier2!AI10,'PNGC T2 Allocation'!AI10)+T2Remarketing!AI10","v":7037.6620000000003},{"$f":"Tier1!AJ10+IF(Init!$S11=0,0,SliceResource!AJ10)+IF(Init!$T11=0,Tier2!AJ10,'PNGC T2 Allocation'!AJ10)+T2Remarketing!AJ10","v":9960.9490000000005},{"$f":"Tier1!AK10+IF(Init!$S11=0,0,SliceResource!AK10)+IF(Init!$T11=0,Tier2!AK10,'PNGC T2 Allocation'!AK10)+T2Remarketing!AK10","v":5518.6880000000001},{"$f":"Tier1!AL10+IF(Init!$S11=0,0,SliceResource!AL10)+IF(Init!$T11=0,Tier2!AL10,'PNGC T2 Allocation'!AL10)+T2Remarketing!AL10","v":9842.4850000000006},{"$f":"Tier1!AM10+IF(Init!$S11=0,0,SliceResource!AM10)+IF(Init!$T11=0,Tier2!AM10,'PNGC T2 Allocation'!AM10)+T2Remarketing!AM10","v":5179.1899999999996},{"$f":"Tier1!AN10+IF(Init!$S11=0,0,SliceResource!AN10)+IF(Init!$T11=0,Tier2!AN10,'PNGC T2 Allocation'!AN10)+T2Remarketing!AN10","v":9155.9439999999995},{"$f":"Tier1!AO10+IF(Init!$S11=0,0,SliceResource!AO10)+IF(Init!$T11=0,Tier2!AO10,'PNGC T2 Allocation'!AO10)+T2Remarketing!AO10","v":4860.7849999999999},{"$f":"Tier1!AP10+IF(Init!$S11=0,0,SliceResource!AP10)+IF(Init!$T11=0,Tier2!AP10,'PNGC T2 Allocation'!AP10)+T2Remarketing!AP10","v":8413.1769999999997},{"$f":"Tier1!AQ10+IF(Init!$S11=0,0,SliceResource!AQ10)+IF(Init!$T11=0,Tier2!AQ10,'PNGC T2 Allocation'!AQ10)+T2Remarketing!AQ10","v":5116.8639999999996},{"$f":"Tier1!AR10+IF(Init!$S11=0,0,SliceResource!AR10)+IF(Init!$T11=0,Tier2!AR10,'PNGC T2 Allocation'!AR10)+T2Remarketing!AR10","v":8851.0480000000007},{"$f":"Tier1!AS10+IF(Init!$S11=0,0,SliceResource!AS10)+IF(Init!$T11=0,Tier2!AS10,'PNGC T2 Allocation'!AS10)+T2Remarketing!AS10","v":4602.0780000000004},{"$f":"Tier1!AT10+IF(Init!$S11=0,0,SliceResource!AT10)+IF(Init!$T11=0,Tier2!AT10,'PNGC T2 Allocation'!AT10)+T2Remarketing!AT10","v":9739.6049999999996},{"$f":"Tier1!AU10+IF(Init!$S11=0,0,SliceResource!AU10)+IF(Init!$T11=0,Tier2!AU10,'PNGC T2 Allocation'!AU10)+T2Remarketing!AU10","v":5403.6880000000001},{"$f":"Tier1!AV10+IF(Init!$S11=0,0,SliceResource!AV10)+IF(Init!$T11=0,Tier2!AV10,'PNGC T2 Allocation'!AV10)+T2Remarketing!AV10","v":9778.2620000000006},{"$f":"Tier1!AW10+IF(Init!$S11=0,0,SliceResource!AW10)+IF(Init!$T11=0,Tier2!AW10,'PNGC T2 Allocation'!AW10)+T2Remarketing!AW10","v":5454.1620000000003},{"$f":"Tier1!AX10+IF(Init!$S11=0,0,SliceResource!AX10)+IF(Init!$T11=0,Tier2!AX10,'PNGC T2 Allocation'!AX10)+T2Remarketing!AX10","v":8629.6239999999998},{"$f":"Tier1!AY10+IF(Init!$S11=0,0,SliceResource!AY10)+IF(Init!$T11=0,Tier2!AY10,'PNGC T2 Allocation'!AY10)+T2Remarketing!AY10","v":4797.7870000000003}]
[null,10046,"Central Electric Coop",{"$f":"Tier1!D11+IF(Init!$S12=0,0,SliceResource!D11)+IF(Init!$T12=0,Tier2!D11,'PNGC T2 Allocation'!D11)+T2Remarketing!D11","v":30285.312520956471},{"$f":"Tier1!E11+IF(Init!$S12=0,0,SliceResource!E11)+IF(Init!$T12=0,Tier2!E11,'PNGC T2 Allocation'!E11)+T2Remarketing!E11","v":18146.811154024119},{"$f":"Tier1!F11+IF(Init!$S12=0,0,SliceResource!F11)+IF(Init!$T12=0,Tier2!F11,'PNGC T2 Allocation'!F11)+T2Remarketing!F11","v":37710.580889774508},{"$f":"Tier1!G11+IF(Init!$S12=0,0,SliceResource!G11)+IF(Init!$T12=0,Tier2!G11,'PNGC T2 Allocation'!G11)+T2Remarketing!G11","v":26727.491081544045},{"$f":"Tier1!H11+IF(Init!$S12=0,0,SliceResource!H11)+IF(Init!$T12=0,Tier2!H11,'PNGC T2 Allocation'!H11)+T2Remarketing!H11","v":49085.82388977451},{"$f":"Tier1!I11+IF(Init!$S12=0,0,SliceResource!I11)+IF(Init!$T12=0,Tier2!I11,'PNGC T2 Allocation'!I11)+T2Remarketing!I11","v":33625.993785206076},{"$f":"Tier1!J11+IF(Init!$S12=0,0,SliceResource!J11)+IF(Init!$T12=0,Tier2!J11,'PNGC T2 Allocation'!J11)+T2Remarketing!J11","v":43493.685205365487},{"$f":"Tier1!K11+IF(Init!$S12=0,0,SliceResource!K11)+IF(Init!$T12=0,Tier2!K11,'PNGC T2 Allocation'!K11)+T2Remarketing!K11","v":31650.671469615096},{"$f":"Tier1!L11+IF(Init!$S12=0,0,SliceResource!L11)+IF(Init!$T12=0,Tier2!L11,'PNGC T2 Allocation'!L11)+T2Remarketing!L11","v":38703.049889774506},{"$f":"Tier1!M11+IF(Init!$S12=0,0,SliceResource!M11)+IF(Init!$T12=0,Tier2!M11,'PNGC T2 Allocation'!M11)+T2Remarketing!M11","v":25584.213838433134},{"$f":"Tier1!N11+IF(Init!$S12=0,0,SliceResource!N11)+IF(Init!$T12=0,Tier2!N11,'PNGC T2 Allocation'!N11)+T2Remarketing!N11","v":35369.095205365491},{"$f":"Tier1!O11+IF(Init!$S12=0,0,SliceResource!O11)+IF(Init!$T12=0,Tier2!O11,'PNGC T2 Allocation'!O11)+T2Remarketing!O11","v":23005.576699890662},{"$f":"Tier1!P11+IF(Init!$S12=0,0,SliceResource!P11)+IF(Init!$T12=0,Tier2!P11,'PNGC T2 Allocation'!P11)+T2Remarketing!P11","v":32932.59120536549},{"$f":"Tier1!Q11+IF(Init!$S12=0,0,SliceResource!Q11)+IF(Init!$T12=0,Tier2!Q11,'PNGC T2 Allocation'!Q11)+T2Remarketing!Q11","v":20733.741996228626},{"$f":"Tier1!R11+IF(Init!$S12=0,0,SliceResource!R11)+IF(Init!$T12=0,Tier2!R11,'PNGC T2 Allocation'!R11)+T2Remarketing!R11","v":33428.94888977451},{"$f":"Tier1!S11+IF(Init!$S12=0,0,SliceResource!S11)+IF(Init!$T12=0,Tier2!S11,'PNGC T2 Allocation'!S11)+T2Remarketing!S11","v":22909.64178520608},{"$f":"Tier1!T11+IF(Init!$S12=0,0,SliceResource!T11)+IF(Init!$T12=0,Tier2!T11,'PNGC T2 Allocation'!T11)+T2Remarketing!T11","v":35147.861205365494},{"$f":"Tier1!U11+IF(Init!$S12=0,0,SliceResource!U11)+IF(Init!$T12=0,Tier2!U11,'PNGC T2 Allocation'!U11)+T2Remarketing!U11","v":21458.231996228627},{"$f":"Tier1!V11+IF(Init!$S12=0,0,SliceResource!V11)+IF(Init!$T12=0,Tier2!V11,'PNGC T2 Allocation'!V11)+T2Remarketing!V11","v":37526.263205365489},{"$f":"Tier1!W11+IF(Init!$S12=0,0,SliceResource!W11)+IF(Init!$T12=0,Tier2!W11,'PNGC T2 Allocation'!W11)+T2Remarketing!W11","v":24461.253469615098},{"$f":"Tier1!X11+IF(Init!$S12=0,0,SliceResource!X11)+IF(Init!$T12=0,Tier2!X11,'PNGC T2 Allocation'!X11)+T2Remarketing!X11","v":38109.732205365493},{"$f":"Tier1!Y11+IF(Init!$S12=0,0,SliceResource!Y11)+IF(Init!$T12=0,Tier2!Y11,'PNGC T2 Allocation'!Y11)+T2Remarketing!Y11","v":22600.259469615099},{"$f":"Tier1!Z11+IF(Init!$S12=0,0,SliceResource!Z11)+IF(Init!$T12=0,Tier2!Z11,'PNGC T2 Allocation'!Z11)+T2Remarketing!Z11","v":32360.006889774508},{"$f":"Tier1!AA11+IF(Init!$S12=0,0,SliceResource!AA11)+IF(Init!$T12=0,Tier2!AA11,'PNGC T2 Allocation'!AA11)+T2Remarketing!AA11","v":21106.113311819605},{"$f":"Tier1!AB11+IF(Init!$S12=0,0,SliceResource!AB11)+IF(Init!$T12=0,Tier2!AB11,'PNGC T2 Allocation'!AB11)+T2Remarketing!AB11","v":30599.267437105391},{"$f":"Tier1!AC11+IF(Init!$S12=0,0,SliceResource!AC11)+IF(Init!$T12=0,Tier2!AC11,'PNGC T2 Allocation'!AC11)+T2Remarketing!AC11","v":18294.757315687224},{"$f":"Tier1!AD11+IF(Init!$S12=0,0,SliceResource!AD11)+IF(Init!$T12=0,Tier2!AD11,'PNGC T2 Allocation'!AD11)+T2Remarketing!AD11","v":38165.730388538126},{"$f":"Tier1!AE11+IF(Init!$S12=0,0,SliceResource!AE11)+IF(Init!$T12=0,Tier2!AE11,'PNGC T2 Allocation'!AE11)+T2Remarketing!AE11","v":26755.957757649343},{"$f":"Tier1!AF11+IF(Init!$S12=0,0,SliceResource!AF11)+IF(Init!$T12=0,Tier2!AF11,'PNGC T2 Allocation'!AF11)+T2Remarketing!AF11","v":49239.681754249636},{"$f":"Tier1!AG11+IF(Init!$S12=0,0,SliceResource!AG11)+IF(Init!$T12=0,Tier2!AG11,'PNGC T2 Allocation'!AG11)+T2Remarketing!AG11","v":33934.110998542979},{"$f":"Tier1!AH11+IF(Init!$S12=0,0,SliceResource!AH11)+IF(Init!$T12=0,Tier2!AH11,'PNGC T2 Allocation'!AH11)+T2Remarketing!AH11","v":43927.663071393879},{"$f":"Tier1!AI11+IF(Init!$S12=0,0,SliceResource!AI11)+IF(Init!$T12=0,Tier2!AI11,'PNGC T2 Allocation'!AI11)+T2Remarketing!AI11","v":31678.680681398735},{"$f":"Tier1!AJ11+IF(Init!$S12=0,0,SliceResource!AJ11)+IF(Init!$T12=0,Tier2!AJ11,'PNGC T2 Allocation'!AJ11)+T2Remarketing!AJ11","v":38469.702388538128},{"$f":"Tier1!AK11+IF(Init!$S12=0,0,SliceResource!AK11)+IF(Init!$T12=0,Tier2!AK11,'PNGC T2 Allocation'!AK11)+T2Remarketing!AK11","v":25375.276291403592},{"$f":"Tier1!AL11+IF(Init!$S12=0,0,SliceResource!AL11)+IF(Init!$T12=0,Tier2!AL11,'PNGC T2 Allocation'!AL11)+T2Remarketing!AL11","v":35521.681437105392},{"$f":"Tier1!AM11+IF(Init!$S12=0,0,SliceResource!AM11)+IF(Init!$T12=0,Tier2!AM11,'PNGC T2 Allocation'!AM11)+T2Remarketing!AM11","v":23315.798898008743},{"$f":"Tier1!AN11+IF(Init!$S12=0,0,SliceResource!AN11)+IF(Init!$T12=0,Tier2!AN11,'PNGC T2 Allocation'!AN11)+T2Remarketing!AN11","v":33249.803754249631},{"$f":"Tier1!AO11+IF(Init!$S12=0,0,SliceResource!AO11)+IF(Init!$T12=0,Tier2!AO11,'PNGC T2 Allocation'!AO11)+T2Remarketing!AO11","v":20900.984974259351},{"$f":"Tier1!AP11+IF(Init!$S12=0,0,SliceResource!AP11)+IF(Init!$T12=0,Tier2!AP11,'PNGC T2 Allocation'!AP11)+T2Remarketing!AP11","v":33735.319071393882},{"$f":"Tier1!AQ11+IF(Init!$S12=0,0,SliceResource!AQ11)+IF(Init!$T12=0,Tier2!AQ11,'PNGC T2 Allocation'!AQ11)+T2Remarketing!AQ11","v":23065.170681398737},{"$f":"Tier1!AR11+IF(Init!$S12=0,0,SliceResource!AR11)+IF(Init!$T12=0,Tier2!AR11,'PNGC T2 Allocation'!AR11)+T2Remarketing!AR11","v":35472.892754249631},{"$f":"Tier1!AS11+IF(Init!$S12=0,0,SliceResource!AS11)+IF(Init!$T12=0,Tier2!AS11,'PNGC T2 Allocation'!AS11)+T2Remarketing!AS11","v":21617.685974259351},{"$f":"Tier1!AT11+IF(Init!$S12=0,0,SliceResource!AT11)+IF(Init!$T12=0,Tier2!AT11,'PNGC T2 Allocation'!AT11)+T2Remarketing!AT11","v":37833.178754249631},{"$f":"Tier1!AU11+IF(Init!$S12=0,0,SliceResource!AU11)+IF(Init!$T12=0,Tier2!AU11,'PNGC T2 Allocation'!AU11)+T2Remarketing!AU11","v":24616.278998542981},{"$f":"Tier1!AV11+IF(Init!$S12=0,0,SliceResource!AV11)+IF(Init!$T12=0,Tier2!AV11,'PNGC T2 Allocation'!AV11)+T2Remarketing!AV11","v":38439.986754249636},{"$f":"Tier1!AW11+IF(Init!$S12=0,0,SliceResource!AW11)+IF(Init!$T12=0,Tier2!AW11,'PNGC T2 Allocation'!AW11)+T2Remarketing!AW11","v":22731.924998542981},{"$f":"Tier1!AX11+IF(Init!$S12=0,0,SliceResource!AX11)+IF(Init!$T12=0,Tier2!AX11,'PNGC T2 Allocation'!AX11)+T2Remarketing!AX11","v":32680.819071393882},{"$f":"Tier1!AY11+IF(Init!$S12=0,0,SliceResource!AY11)+IF(Init!$T12=0,Tier2!AY11,'PNGC T2 Allocation'!AY11)+T2Remarketing!AY11","v":21269.794657115104}]
[null,10047,"Central Lincoln PUD",{"$f":"Tier1!D12+IF(Init!$S13=0,0,SliceResource!D12)+IF(Init!$T13=0,Tier2!D12,'PNGC T2 Allocation'!D12)+T2Remarketing!D12","v":67900.281000000003},{"$f":"Tier1!E12+IF(Init!$S13=0,0,SliceResource!E12)+IF(Init!$T13=0,Tier2!E12,'PNGC T2 Allocation'!E12)+T2Remarketing!E12","v":43534.563000000002},{"$f":"Tier1!F12+IF(Init!$S13=0,0,SliceResource!F12)+IF(Init!$T13=0,Tier2!F12,'PNGC T2 Allocation'!F12)+T2Remarketing!F12","v":72108.843999999997},{"$f":"Tier1!G12+IF(Init!$S13=0,0,SliceResource!G12)+IF(Init!$T13=0,Tier2!G12,'PNGC T2 Allocation'!G12)+T2Remarketing!G12","v":52332.601999999999},{"$f":"Tier1!H12+IF(Init!$S13=0,0,SliceResource!H12)+IF(Init!$T13=0,Tier2!H12,'PNGC T2 Allocation'!H12)+T2Remarketing!H12","v":75132.483999999997},{"$f":"Tier1!I12+IF(Init!$S13=0,0,SliceResource!I12)+IF(Init!$T13=0,Tier2!I12,'PNGC T2 Allocation'!I12)+T2Remarketing!I12","v":57653.417999999998},{"$f":"Tier1!J12+IF(Init!$S13=0,0,SliceResource!J12)+IF(Init!$T13=0,Tier2!J12,'PNGC T2 Allocation'!J12)+T2Remarketing!J12","v":77592.945000000007},{"$f":"Tier1!K12+IF(Init!$S13=0,0,SliceResource!K12)+IF(Init!$T13=0,Tier2!K12,'PNGC T2 Allocation'!K12)+T2Remarketing!K12","v":55390.741999999998},{"$f":"Tier1!L12+IF(Init!$S13=0,0,SliceResource!L12)+IF(Init!$T13=0,Tier2!L12,'PNGC T2 Allocation'!L12)+T2Remarketing!L12","v":68596.445000000007},{"$f":"Tier1!M12+IF(Init!$S13=0,0,SliceResource!M12)+IF(Init!$T13=0,Tier2!M12,'PNGC T2 Allocation'!M12)+T2Remarketing!M12","v":45336.281000000003},{"$f":"Tier1!N12+IF(Init!$S13=0,0,SliceResource!N12)+IF(Init!$T13=0,Tier2!N12,'PNGC T2 Allocation'!N12)+T2Remarketing!N12","v":68709.358999999997},{"$f":"Tier1!O12+IF(Init!$S13=0,0,SliceResource!O12)+IF(Init!$T13=0,Tier2!O12,'PNGC T2 Allocation'!O12)+T2Remarketing!O12","v":48479.483999999997},{"$f":"Tier1!P12+IF(Init!$S13=0,0,SliceResource!P12)+IF(Init!$T13=0,Tier2!P12,'PNGC T2 Allocation'!P12)+T2Remarketing!P12","v":62768.461000000003},{"$f":"Tier1!Q12+IF(Init!$S13=0,0,SliceResource!Q12)+IF(Init!$T13=0,Tier2!Q12,'PNGC T2 Allocation'!Q12)+T2Remarketing!Q12","v":41544.995999999999},{"$f":"Tier1!R12+IF(Init!$S13=0,0,SliceResource!R12)+IF(Init!$T13=0,Tier2!R12,'PNGC T2 Allocation'!R12)+T2Remarketing!R12","v":56743.347999999998},{"$f":"Tier1!S12+IF(Init!$S13=0,0,SliceResource!S12)+IF(Init!$T13=0,Tier2!S12,'PNGC T2 Allocation'!S12)+T2Remarketing!S12","v":44539.648000000001},{"$f":"Tier1!T12+IF(Init!$S13=0,0,SliceResource!T12)+IF(Init!$T13=0,Tier2!T12,'PNGC T2 Allocation'!T12)+T2Remarketing!T12","v":59019.991999999998},{"$f":"Tier1!U12+IF(Init!$S13=0,0,SliceResource!U12)+IF(Init!$T13=0,Tier2!U12,'PNGC T2 Allocation'!U12)+T2Remarketing!U12","v":39047.582000000002},{"$f":"Tier1!V12+IF(Init!$S13=0,0,SliceResource!V12)+IF(Init!$T13=0,Tier2!V12,'PNGC T2 Allocation'!V12)+T2Remarketing!V12","v":58569.016000000003},{"$f":"Tier1!W12+IF(Init!$S13=0,0,SliceResource!W12)+IF(Init!$T13=0,Tier2!W12,'PNGC T2 Allocation'!W12)+T2Remarketing!W12","v":41866.711000000003},{"$f":"Tier1!X12+IF(Init!$S13=0,0,SliceResource!X12)+IF(Init!$T13=0,Tier2!X12,'PNGC T2 Allocation'!X12)+T2Remarketing!X12","v":59113.59},{"$f":"Tier1!Y12+IF(Init!$S13=0,0,SliceResource!Y12)+IF(Init!$T13=0,Tier2!Y12,'PNGC T2 Allocation'!Y12)+T2Remarketing!Y12","v":41997.148000000001},{"$f":"Tier1!Z12+IF(Init!$S13=0,0,SliceResource!Z12)+IF(Init!$T13=0,Tier2!Z12,'PNGC T2 Allocation'!Z12)+T2Remarketing!Z12","v":59695.09},{"$f":"Tier1!AA12+IF(Init!$S13=0,0,SliceResource!AA12)+IF(Init!$T13=0,Tier2!AA12,'PNGC T2 Allocation'!AA12)+T2Remarketing!AA12","v":43233.48},{"$f":"Tier1!AB12+IF(Init!$S13=0,0,SliceResource!AB12)+IF(Init!$T13=0,Tier2!AB12,'PNGC T2 Allocation'!AB12)+T2Remarketing!AB12","v":68067.241999999998},{"$f":"Tier1!AC12+IF(Init!$S13=0,0,SliceResource!AC12)+IF(Init!$T13=0,Tier2!AC12,'PNGC T2 Allocation'!AC12)+T2Remarketing!AC12","v":43641.625},{"$f":"Tier1!AD12+IF(Init!$S13=0,0,SliceResource!AD12)+IF(Init!$T13=0,Tier2!AD12,'PNGC T2 Allocation'!AD12)+T2Remarketing!AD12","v":69417.383000000002},{"$f":"Tier1!AE12+IF(Init!$S13=0,0,SliceResource!AE12)+IF(Init!$T13=0,Tier2!AE12,'PNGC T2 Allocation'!AE12)+T2Remarketing!AE12","v":55330.394999999997},{"$f":"Tier1!AF12+IF(Init!$S13=0,0,SliceResource!AF12)+IF(Init!$T13=0,Tier2!AF12,'PNGC T2 Allocation'!AF12)+T2Remarketing!AF12","v":78284.327999999994},{"$f":"Tier1!AG12+IF(Init!$S13=0,0,SliceResource!AG12)+IF(Init!$T13=0,Tier2!AG12,'PNGC T2 Allocation'!AG12)+T2Remarketing!AG12","v":54828.762000000002},{"$f":"Tier1!AH12+IF(Init!$S13=0,0,SliceResource!AH12)+IF(Init!$T13=0,Tier2!AH12,'PNGC T2 Allocation'!AH12)+T2Remarketing!AH12","v":74812.891000000003},{"$f":"Tier1!AI12+IF(Init!$S13=0,0,SliceResource!AI12)+IF(Init!$T13=0,Tier2!AI12,'PNGC T2 Allocation'!AI12)+T2Remarketing!AI12","v":58498.27},{"$f":"Tier1!AJ12+IF(Init!$S13=0,0,SliceResource!AJ12)+IF(Init!$T13=0,Tier2!AJ12,'PNGC T2 Allocation'!AJ12)+T2Remarketing!AJ12","v":66049.797000000006},{"$f":"Tier1!AK12+IF(Init!$S13=0,0,SliceResource!AK12)+IF(Init!$T13=0,Tier2!AK12,'PNGC T2 Allocation'!AK12)+T2Remarketing!AK12","v":44272.921999999999},{"$f":"Tier1!AL12+IF(Init!$S13=0,0,SliceResource!AL12)+IF(Init!$T13=0,Tier2!AL12,'PNGC T2 Allocation'!AL12)+T2Remarketing!AL12","v":71499.983999999997},{"$f":"Tier1!AM12+IF(Init!$S13=0,0,SliceResource!AM12)+IF(Init!$T13=0,Tier2!AM12,'PNGC T2 Allocation'!AM12)+T2Remarketing!AM12","v":45976.894999999997},{"$f":"Tier1!AN12+IF(Init!$S13=0,0,SliceResource!AN12)+IF(Init!$T13=0,Tier2!AN12,'PNGC T2 Allocation'!AN12)+T2Remarketing!AN12","v":62922.472999999998},{"$f":"Tier1!AO12+IF(Init!$S13=0,0,SliceResource!AO12)+IF(Init!$T13=0,Tier2!AO12,'PNGC T2 Allocation'!AO12)+T2Remarketing!AO12","v":41646.934000000001},{"$f":"Tier1!AP12+IF(Init!$S13=0,0,SliceResource!AP12)+IF(Init!$T13=0,Tier2!AP12,'PNGC T2 Allocation'!AP12)+T2Remarketing!AP12","v":56882.495999999999},{"$f":"Tier1!AQ12+IF(Init!$S13=0,0,SliceResource!AQ12)+IF(Init!$T13=0,Tier2!AQ12,'PNGC T2 Allocation'!AQ12)+T2Remarketing!AQ12","v":44648.870999999999},{"$f":"Tier1!AR12+IF(Init!$S13=0,0,SliceResource!AR12)+IF(Init!$T13=0,Tier2!AR12,'PNGC T2 Allocation'!AR12)+T2Remarketing!AR12","v":59164.625},{"$f":"Tier1!AS12+IF(Init!$S13=0,0,SliceResource!AS12)+IF(Init!$T13=0,Tier2!AS12,'PNGC T2 Allocation'!AS12)+T2Remarketing!AS12","v":39143.273000000001},{"$f":"Tier1!AT12+IF(Init!$S13=0,0,SliceResource!AT12)+IF(Init!$T13=0,Tier2!AT12,'PNGC T2 Allocation'!AT12)+T2Remarketing!AT12","v":58712.563000000002},{"$f":"Tier1!AU12+IF(Init!$S13=0,0,SliceResource!AU12)+IF(Init!$T13=0,Tier2!AU12,'PNGC T2 Allocation'!AU12)+T2Remarketing!AU12","v":41969.324000000001},{"$f":"Tier1!AV12+IF(Init!$S13=0,0,SliceResource!AV12)+IF(Init!$T13=0,Tier2!AV12,'PNGC T2 Allocation'!AV12)+T2Remarketing!AV12","v":59258.453000000001},{"$f":"Tier1!AW12+IF(Init!$S13=0,0,SliceResource!AW12)+IF(Init!$T13=0,Tier2!AW12,'PNGC T2 Allocation'!AW12)+T2Remarketing!AW12","v":42100.07},{"$f":"Tier1!AX12+IF(Init!$S13=0,0,SliceResource!AX12)+IF(Init!$T13=0,Tier2!AX12,'PNGC T2 Allocation'!AX12)+T2Remarketing!AX12","v":59841.387000000002},{"$f":"Tier1!AY12+IF(Init!$S13=0,0,SliceResource!AY12)+IF(Init!$T13=0,Tier2!AY12,'PNGC T2 Allocation'!AY12)+T2Remarketing!AY12","v":43339.434000000001}]
[null,10055,"Albion, City of",{"$f":"Tier1!D13+IF(Init!$S14=0,0,SliceResource!D13)+IF(Init!$T14=0,Tier2!D13,'PNGC T2 Allocation'!D13)+T2Remarketing!D13","v":142.06},{"$f":"Tier1!E13+IF(Init!$S14=0,0,SliceResource!E13)+IF(Init!$T14=0,Tier2!E13,'PNGC T2 Allocation'!E13)+T2Remarketing!E13","v":90.912999999999997},{"$f":"Tier1!F13+IF(Init!$S14=0,0,SliceResource!F13)+IF(Init!$T14=0,Tier2!F13,'PNGC T2 Allocation'!F13)+T2Remarketing!F13","v":179.221},{"$f":"Tier1!G13+IF(Init!$S14=0,0,SliceResource!G13)+IF(Init!$T14=0,Tier2!G13,'PNGC T2 Allocation'!G13)+T2Remarketing!G13","v":137.33799999999999},{"$f":"Tier1!H13+IF(Init!$S14=0,0,SliceResource!H13)+IF(Init!$T14=0,Tier2!H13,'PNGC T2 Allocation'!H13)+T2Remarketing!H13","v":243.26599999999999},{"$f":"Tier1!I13+IF(Init!$S14=0,0,SliceResource!I13)+IF(Init!$T14=0,Tier2!I13,'PNGC T2 Allocation'!I13)+T2Remarketing!I13","v":200.893},{"$f":"Tier1!J13+IF(Init!$S14=0,0,SliceResource!J13)+IF(Init!$T14=0,Tier2!J13,'PNGC T2 Allocation'!J13)+T2Remarketing!J13","v":247.63399999999999},{"$f":"Tier1!K13+IF(Init!$S14=0,0,SliceResource!K13)+IF(Init!$T14=0,Tier2!K13,'PNGC T2 Allocation'!K13)+T2Remarketing!K13","v":193.28399999999999},{"$f":"Tier1!L13+IF(Init!$S14=0,0,SliceResource!L13)+IF(Init!$T14=0,Tier2!L13,'PNGC T2 Allocation'!L13)+T2Remarketing!L13","v":213.749},{"$f":"Tier1!M13+IF(Init!$S14=0,0,SliceResource!M13)+IF(Init!$T14=0,Tier2!M13,'PNGC T2 Allocation'!M13)+T2Remarketing!M13","v":154.54},{"$f":"Tier1!N13+IF(Init!$S14=0,0,SliceResource!N13)+IF(Init!$T14=0,Tier2!N13,'PNGC T2 Allocation'!N13)+T2Remarketing!N13","v":171.80699999999999},{"$f":"Tier1!O13+IF(Init!$S14=0,0,SliceResource!O13)+IF(Init!$T14=0,Tier2!O13,'PNGC T2 Allocation'!O13)+T2Remarketing!O13","v":131.53899999999999},{"$f":"Tier1!P13+IF(Init!$S14=0,0,SliceResource!P13)+IF(Init!$T14=0,Tier2!P13,'PNGC T2 Allocation'!P13)+T2Remarketing!P13","v":150.63800000000001},{"$f":"Tier1!Q13+IF(Init!$S14=0,0,SliceResource!Q13)+IF(Init!$T14=0,Tier2!Q13,'PNGC T2 Allocation'!Q13)+T2Remarketing!Q13","v":103.572},{"$f":"Tier1!R13+IF(Init!$S14=0,0,SliceResource!R13)+IF(Init!$T14=0,Tier2!R13,'PNGC T2 Allocation'!R13)+T2Remarketing!R13","v":121.062},{"$f":"Tier1!S13+IF(Init!$S14=0,0,SliceResource!S13)+IF(Init!$T14=0,Tier2!S13,'PNGC T2 Allocation'!S13)+T2Remarketing!S13","v":93.281999999999996},{"$f":"Tier1!T13+IF(Init!$S14=0,0,SliceResource!T13)+IF(Init!$T14=0,Tier2!T13,'PNGC T2 Allocation'!T13)+T2Remarketing!T13","v":125.508},{"$f":"Tier1!U13+IF(Init!$S14=0,0,SliceResource!U13)+IF(Init!$T14=0,Tier2!U13,'PNGC T2 Allocation'!U13)+T2Remarketing!U13","v":71.429000000000002},{"$f":"Tier1!V13+IF(Init!$S14=0,0,SliceResource!V13)+IF(Init!$T14=0,Tier2!V13,'PNGC T2 Allocation'!V13)+T2Remarketing!V13","v":141.09899999999999},{"$f":"Tier1!W13+IF(Init!$S14=0,0,SliceResource!W13)+IF(Init!$T14=0,Tier2!W13,'PNGC T2 Allocation'!W13)+T2Remarketing!W13","v":82.775999999999996},{"$f":"Tier1!X13+IF(Init!$S14=0,0,SliceResource!X13)+IF(Init!$T14=0,Tier2!X13,'PNGC T2 Allocation'!X13)+T2Remarketing!X13","v":130.28200000000001},{"$f":"Tier1!Y13+IF(Init!$S14=0,0,SliceResource!Y13)+IF(Init!$T14=0,Tier2!Y13,'PNGC T2 Allocation'!Y13)+T2Remarketing!Y13","v":76.228999999999999},{"$f":"Tier1!Z13+IF(Init!$S14=0,0,SliceResource!Z13)+IF(Init!$T14=0,Tier2!Z13,'PNGC T2 Allocation'!Z13)+T2Remarketing!Z13","v":115.664},{"$f":"Tier1!AA13+IF(Init!$S14=0,0,SliceResource!AA13)+IF(Init!$T14=0,Tier2!AA13,'PNGC T2 Allocation'!AA13)+T2Remarketing!AA13","v":74.176000000000002},{"$f":"Tier1!AB13+IF(Init!$S14=0,0,SliceResource!AB13)+IF(Init!$T14=0,Tier2!AB13,'PNGC T2 Allocation'!AB13)+T2Remarketing!AB13","v":142.06},{"$f":"Tier1!AC13+IF(Init!$S14=0,0,SliceResource!AC13)+IF(Init!$T14=0,Tier2!AC13,'PNGC T2 Allocation'!AC13)+T2Remarketing!AC13","v":90.912999999999997},{"$f":"Tier1!AD13+IF(Init!$S14=0,0,SliceResource!AD13)+IF(Init!$T14=0,Tier2!AD13,'PNGC T2 Allocation'!AD13)+T2Remarketing!AD13","v":171.828},{"$f":"Tier1!AE13+IF(Init!$S14=0,0,SliceResource!AE13)+IF(Init!$T14=0,Tier2!AE13,'PNGC T2 Allocation'!AE13)+T2Remarketing!AE13","v":144.73099999999999},{"$f":"Tier1!AF13+IF(Init!$S14=0,0,SliceResource!AF13)+IF(Init!$T14=0,Tier2!AF13,'PNGC T2 Allocation'!AF13)+T2Remarketing!AF13","v":253.31800000000001},{"$f":"Tier1!AG13+IF(Init!$S14=0,0,SliceResource!AG13)+IF(Init!$T14=0,Tier2!AG13,'PNGC T2 Allocation'!AG13)+T2Remarketing!AG13","v":190.84100000000001},{"$f":"Tier1!AH13+IF(Init!$S14=0,0,SliceResource!AH13)+IF(Init!$T14=0,Tier2!AH13,'PNGC T2 Allocation'!AH13)+T2Remarketing!AH13","v":237.65600000000001},{"$f":"Tier1!AI13+IF(Init!$S14=0,0,SliceResource!AI13)+IF(Init!$T14=0,Tier2!AI13,'PNGC T2 Allocation'!AI13)+T2Remarketing!AI13","v":203.262},{"$f":"Tier1!AJ13+IF(Init!$S14=0,0,SliceResource!AJ13)+IF(Init!$T14=0,Tier2!AJ13,'PNGC T2 Allocation'!AJ13)+T2Remarketing!AJ13","v":205.15},{"$f":"Tier1!AK13+IF(Init!$S14=0,0,SliceResource!AK13)+IF(Init!$T14=0,Tier2!AK13,'PNGC T2 Allocation'!AK13)+T2Remarketing!AK13","v":150.44},{"$f":"Tier1!AL13+IF(Init!$S14=0,0,SliceResource!AL13)+IF(Init!$T14=0,Tier2!AL13,'PNGC T2 Allocation'!AL13)+T2Remarketing!AL13","v":178.68100000000001},{"$f":"Tier1!AM13+IF(Init!$S14=0,0,SliceResource!AM13)+IF(Init!$T14=0,Tier2!AM13,'PNGC T2 Allocation'!AM13)+T2Remarketing!AM13","v":124.66500000000001},{"$f":"Tier1!AN13+IF(Init!$S14=0,0,SliceResource!AN13)+IF(Init!$T14=0,Tier2!AN13,'PNGC T2 Allocation'!AN13)+T2Remarketing!AN13","v":150.63800000000001},{"$f":"Tier1!AO13+IF(Init!$S14=0,0,SliceResource!AO13)+IF(Init!$T14=0,Tier2!AO13,'PNGC T2 Allocation'!AO13)+T2Remarketing!AO13","v":103.572},{"$f":"Tier1!AP13+IF(Init!$S14=0,0,SliceResource!AP13)+IF(Init!$T14=0,Tier2!AP13,'PNGC T2 Allocation'!AP13)+T2Remarketing!AP13","v":121.062},{"$f":"Tier1!AQ13+IF(Init!$S14=0,0,SliceResource!AQ13)+IF(Init!$T14=0,Tier2!AQ13,'PNGC T2 Allocation'!AQ13)+T2Remarketing!AQ13","v":93.281999999999996},{"$f":"Tier1!AR13+IF(Init!$S14=0,0,SliceResource!AR13)+IF(Init!$T14=0,Tier2!AR13,'PNGC T2 Allocation'!AR13)+T2Remarketing!AR13","v":125.508},{"$f":"Tier1!AS13+IF(Init!$S14=0,0,SliceResource!AS13)+IF(Init!$T14=0,Tier2!AS13,'PNGC T2 Allocation'!AS13)+T2Remarketing!AS13","v":71.429000000000002},{"$f":"Tier1!AT13+IF(Init!$S14=0,0,SliceResource!AT13)+IF(Init!$T14=0,Tier2!AT13,'PNGC T2 Allocation'!AT13)+T2Remarketing!AT13","v":141.09899999999999},{"$f":"Tier1!AU13+IF(Init!$S14=0,0,SliceResource!AU13)+IF(Init!$T14=0,Tier2!AU13,'PNGC T2 Allocation'!AU13)+T2Remarketing!AU13","v":82.775999999999996},{"$f":"Tier1!AV13+IF(Init!$S14=0,0,SliceResource!AV13)+IF(Init!$T14=0,Tier2!AV13,'PNGC T2 Allocation'!AV13)+T2Remarketing!AV13","v":130.28200000000001},{"$f":"Tier1!AW13+IF(Init!$S14=0,0,SliceResource!AW13)+IF(Init!$T14=0,Tier2!AW13,'PNGC T2 Allocation'!AW13)+T2Remarketing!AW13","v":76.228999999999999},{"$f":"Tier1!AX13+IF(Init!$S14=0,0,SliceResource!AX13)+IF(Init!$T14=0,Tier2!AX13,'PNGC T2 Allocation'!AX13)+T2Remarketing!AX13","v":115.664},{"$f":"Tier1!AY13+IF(Init!$S14=0,0,SliceResource!AY13)+IF(Init!$T14=0,Tier2!AY13,'PNGC T2 Allocation'!AY13)+T2Remarketing!AY13","v":74.176000000000002}]
[null,10057,"Ashland, City of",{"$f":"Tier1!D14+IF(Init!$S15=0,0,SliceResource!D14)+IF(Init!$T15=0,Tier2!D14,'PNGC T2 Allocation'!D14)+T2Remarketing!D14","v":8710.0630000000001},{"$f":"Tier1!E14+IF(Init!$S15=0,0,SliceResource!E14)+IF(Init!$T15=0,Tier2!E14,'PNGC T2 Allocation'!E14)+T2Remarketing!E14","v":4525.7479999999996},{"$f":"Tier1!F14+IF(Init!$S15=0,0,SliceResource!F14)+IF(Init!$T15=0,Tier2!F14,'PNGC T2 Allocation'!F14)+T2Remarketing!F14","v":10066.550999999999},{"$f":"Tier1!G14+IF(Init!$S15=0,0,SliceResource!G14)+IF(Init!$T15=0,Tier2!G14,'PNGC T2 Allocation'!G14)+T2Remarketing!G14","v":6108.3590000000004},{"$f":"Tier1!H14+IF(Init!$S15=0,0,SliceResource!H14)+IF(Init!$T15=0,Tier2!H14,'PNGC T2 Allocation'!H14)+T2Remarketing!H14","v":10704.429},{"$f":"Tier1!I14+IF(Init!$S15=0,0,SliceResource!I14)+IF(Init!$T15=0,Tier2!I14,'PNGC T2 Allocation'!I14)+T2Remarketing!I14","v":7116.1610000000001},{"$f":"Tier1!J14+IF(Init!$S15=0,0,SliceResource!J14)+IF(Init!$T15=0,Tier2!J14,'PNGC T2 Allocation'!J14)+T2Remarketing!J14","v":11321.332},{"$f":"Tier1!K14+IF(Init!$S15=0,0,SliceResource!K14)+IF(Init!$T15=0,Tier2!K14,'PNGC T2 Allocation'!K14)+T2Remarketing!K14","v":6817.8770000000004},{"$f":"Tier1!L14+IF(Init!$S15=0,0,SliceResource!L14)+IF(Init!$T15=0,Tier2!L14,'PNGC T2 Allocation'!L14)+T2Remarketing!L14","v":9856.7260000000006},{"$f":"Tier1!M14+IF(Init!$S15=0,0,SliceResource!M14)+IF(Init!$T15=0,Tier2!M14,'PNGC T2 Allocation'!M14)+T2Remarketing!M14","v":5556.7780000000002},{"$f":"Tier1!N14+IF(Init!$S15=0,0,SliceResource!N14)+IF(Init!$T15=0,Tier2!N14,'PNGC T2 Allocation'!N14)+T2Remarketing!N14","v":9158.0120000000006},{"$f":"Tier1!O14+IF(Init!$S15=0,0,SliceResource!O14)+IF(Init!$T15=0,Tier2!O14,'PNGC T2 Allocation'!O14)+T2Remarketing!O14","v":5519.3630000000003},{"$f":"Tier1!P14+IF(Init!$S15=0,0,SliceResource!P14)+IF(Init!$T15=0,Tier2!P14,'PNGC T2 Allocation'!P14)+T2Remarketing!P14","v":8759.9359999999997},{"$f":"Tier1!Q14+IF(Init!$S15=0,0,SliceResource!Q14)+IF(Init!$T15=0,Tier2!Q14,'PNGC T2 Allocation'!Q14)+T2Remarketing!Q14","v":4723.5410000000002},{"$f":"Tier1!R14+IF(Init!$S15=0,0,SliceResource!R14)+IF(Init!$T15=0,Tier2!R14,'PNGC T2 Allocation'!R14)+T2Remarketing!R14","v":7643.9059999999999},{"$f":"Tier1!S14+IF(Init!$S15=0,0,SliceResource!S14)+IF(Init!$T15=0,Tier2!S14,'PNGC T2 Allocation'!S14)+T2Remarketing!S14","v":4845.57},{"$f":"Tier1!T14+IF(Init!$S15=0,0,SliceResource!T14)+IF(Init!$T15=0,Tier2!T14,'PNGC T2 Allocation'!T14)+T2Remarketing!T14","v":7927.0839999999998},{"$f":"Tier1!U14+IF(Init!$S15=0,0,SliceResource!U14)+IF(Init!$T15=0,Tier2!U14,'PNGC T2 Allocation'!U14)+T2Remarketing!U14","v":4101.5590000000002},{"$f":"Tier1!V14+IF(Init!$S15=0,0,SliceResource!V14)+IF(Init!$T15=0,Tier2!V14,'PNGC T2 Allocation'!V14)+T2Remarketing!V14","v":9841.991},{"$f":"Tier1!W14+IF(Init!$S15=0,0,SliceResource!W14)+IF(Init!$T15=0,Tier2!W14,'PNGC T2 Allocation'!W14)+T2Remarketing!W14","v":5287.732},{"$f":"Tier1!X14+IF(Init!$S15=0,0,SliceResource!X14)+IF(Init!$T15=0,Tier2!X14,'PNGC T2 Allocation'!X14)+T2Remarketing!X14","v":9688.7639999999992},{"$f":"Tier1!Y14+IF(Init!$S15=0,0,SliceResource!Y14)+IF(Init!$T15=0,Tier2!Y14,'PNGC T2 Allocation'!Y14)+T2Remarketing!Y14","v":5310.6880000000001},{"$f":"Tier1!Z14+IF(Init!$S15=0,0,SliceResource!Z14)+IF(Init!$T15=0,Tier2!Z14,'PNGC T2 Allocation'!Z14)+T2Remarketing!Z14","v":7599.4719999999998},{"$f":"Tier1!AA14+IF(Init!$S15=0,0,SliceResource!AA14)+IF(Init!$T15=0,Tier2!AA14,'PNGC T2 Allocation'!AA14)+T2Remarketing!AA14","v":4287.1289999999999},{"$f":"Tier1!AB14+IF(Init!$S15=0,0,SliceResource!AB14)+IF(Init!$T15=0,Tier2!AB14,'PNGC T2 Allocation'!AB14)+T2Remarketing!AB14","v":8710.0630000000001},{"$f":"Tier1!AC14+IF(Init!$S15=0,0,SliceResource!AC14)+IF(Init!$T15=0,Tier2!AC14,'PNGC T2 Allocation'!AC14)+T2Remarketing!AC14","v":4525.7479999999996},{"$f":"Tier1!AD14+IF(Init!$S15=0,0,SliceResource!AD14)+IF(Init!$T15=0,Tier2!AD14,'PNGC T2 Allocation'!AD14)+T2Remarketing!AD14","v":9669.4680000000008},{"$f":"Tier1!AE14+IF(Init!$S15=0,0,SliceResource!AE14)+IF(Init!$T15=0,Tier2!AE14,'PNGC T2 Allocation'!AE14)+T2Remarketing!AE14","v":6505.442},{"$f":"Tier1!AF14+IF(Init!$S15=0,0,SliceResource!AF14)+IF(Init!$T15=0,Tier2!AF14,'PNGC T2 Allocation'!AF14)+T2Remarketing!AF14","v":11127.981},{"$f":"Tier1!AG14+IF(Init!$S15=0,0,SliceResource!AG14)+IF(Init!$T15=0,Tier2!AG14,'PNGC T2 Allocation'!AG14)+T2Remarketing!AG14","v":6692.6080000000002},{"$f":"Tier1!AH14+IF(Init!$S15=0,0,SliceResource!AH14)+IF(Init!$T15=0,Tier2!AH14,'PNGC T2 Allocation'!AH14)+T2Remarketing!AH14","v":10890.018},{"$f":"Tier1!AI14+IF(Init!$S15=0,0,SliceResource!AI14)+IF(Init!$T15=0,Tier2!AI14,'PNGC T2 Allocation'!AI14)+T2Remarketing!AI14","v":7249.1909999999998},{"$f":"Tier1!AJ14+IF(Init!$S15=0,0,SliceResource!AJ14)+IF(Init!$T15=0,Tier2!AJ14,'PNGC T2 Allocation'!AJ14)+T2Remarketing!AJ14","v":9469.6450000000004},{"$f":"Tier1!AK14+IF(Init!$S15=0,0,SliceResource!AK14)+IF(Init!$T15=0,Tier2!AK14,'PNGC T2 Allocation'!AK14)+T2Remarketing!AK14","v":5422.6360000000004},{"$f":"Tier1!AL14+IF(Init!$S15=0,0,SliceResource!AL14)+IF(Init!$T15=0,Tier2!AL14,'PNGC T2 Allocation'!AL14)+T2Remarketing!AL14","v":9507.5259999999998},{"$f":"Tier1!AM14+IF(Init!$S15=0,0,SliceResource!AM14)+IF(Init!$T15=0,Tier2!AM14,'PNGC T2 Allocation'!AM14)+T2Remarketing!AM14","v":5169.8490000000002},{"$f":"Tier1!AN14+IF(Init!$S15=0,0,SliceResource!AN14)+IF(Init!$T15=0,Tier2!AN14,'PNGC T2 Allocation'!AN14)+T2Remarketing!AN14","v":8759.9359999999997},{"$f":"Tier1!AO14+IF(Init!$S15=0,0,SliceResource!AO14)+IF(Init!$T15=0,Tier2!AO14,'PNGC T2 Allocation'!AO14)+T2Remarketing!AO14","v":4723.5410000000002},{"$f":"Tier1!AP14+IF(Init!$S15=0,0,SliceResource!AP14)+IF(Init!$T15=0,Tier2!AP14,'PNGC T2 Allocation'!AP14)+T2Remarketing!AP14","v":7643.9059999999999},{"$f":"Tier1!AQ14+IF(Init!$S15=0,0,SliceResource!AQ14)+IF(Init!$T15=0,Tier2!AQ14,'PNGC T2 Allocation'!AQ14)+T2Remarketing!AQ14","v":4845.57},{"$f":"Tier1!AR14+IF(Init!$S15=0,0,SliceResource!AR14)+IF(Init!$T15=0,Tier2!AR14,'PNGC T2 Allocation'!AR14)+T2Remarketing!AR14","v":7927.0839999999998},{"$f":"Tier1!AS14+IF(Init!$S15=0,0,SliceResource!AS14)+IF(Init!$T15=0,Tier2!AS14,'PNGC T2 Allocation'!AS14)+T2Remarketing!AS14","v":4101.5590000000002},{"$f":"Tier1!AT14+IF(Init!$S15=0,0,SliceResource!AT14)+IF(Init!$T15=0,Tier2!AT14,'PNGC T2 Allocation'!AT14)+T2Remarketing!AT14","v":9841.991},{"$f":"Tier1!AU14+IF(Init!$S15=0,0,SliceResource!AU14)+IF(Init!$T15=0,Tier2!AU14,'PNGC T2 Allocation'!AU14)+T2Remarketing!AU14","v":5287.732},{"$f":"Tier1!AV14+IF(Init!$S15=0,0,SliceResource!AV14)+IF(Init!$T15=0,Tier2!AV14,'PNGC T2 Allocation'!AV14)+T2Remarketing!AV14","v":9688.7639999999992},{"$f":"Tier1!AW14+IF(Init!$S15=0,0,SliceResource!AW14)+IF(Init!$T15=0,Tier2!AW14,'PNGC T2 Allocation'!AW14)+T2Remarketing!AW14","v":5310.6880000000001},{"$f":"Tier1!AX14+IF(Init!$S15=0,0,SliceResource!AX14)+IF(Init!$T15=0,Tier2!AX14,'PNGC T2 Allocation'!AX14)+T2Remarketing!AX14","v":7599.4719999999998},{"$f":"Tier1!AY14+IF(Init!$S15=0,0,SliceResource!AY14)+IF(Init!$T15=0,Tier2!AY14,'PNGC T2 Allocation'!AY14)+T2Remarketing!AY14","v":4287.1289999999999}]
[null,10059,"Bandon, City of",{"$f":"Tier1!D15+IF(Init!$S16=0,0,SliceResource!D15)+IF(Init!$T16=0,Tier2!D15,'PNGC T2 Allocation'!D15)+T2Remarketing!D15","v":3333.6579999999999},{"$f":"Tier1!E15+IF(Init!$S16=0,0,SliceResource!E15)+IF(Init!$T16=0,Tier2!E15,'PNGC T2 Allocation'!E15)+T2Remarketing!E15","v":1797.231},{"$f":"Tier1!F15+IF(Init!$S16=0,0,SliceResource!F15)+IF(Init!$T16=0,Tier2!F15,'PNGC T2 Allocation'!F15)+T2Remarketing!F15","v":3902.0549999999998},{"$f":"Tier1!G15+IF(Init!$S16=0,0,SliceResource!G15)+IF(Init!$T16=0,Tier2!G15,'PNGC T2 Allocation'!G15)+T2Remarketing!G15","v":2510.5810000000001},{"$f":"Tier1!H15+IF(Init!$S16=0,0,SliceResource!H15)+IF(Init!$T16=0,Tier2!H15,'PNGC T2 Allocation'!H15)+T2Remarketing!H15","v":4066.3270000000002},{"$f":"Tier1!I15+IF(Init!$S16=0,0,SliceResource!I15)+IF(Init!$T16=0,Tier2!I15,'PNGC T2 Allocation'!I15)+T2Remarketing!I15","v":2865.1060000000002},{"$f":"Tier1!J15+IF(Init!$S16=0,0,SliceResource!J15)+IF(Init!$T16=0,Tier2!J15,'PNGC T2 Allocation'!J15)+T2Remarketing!J15","v":4494.5529999999999},{"$f":"Tier1!K15+IF(Init!$S16=0,0,SliceResource!K15)+IF(Init!$T16=0,Tier2!K15,'PNGC T2 Allocation'!K15)+T2Remarketing!K15","v":2909.8820000000001},{"$f":"Tier1!L15+IF(Init!$S16=0,0,SliceResource!L15)+IF(Init!$T16=0,Tier2!L15,'PNGC T2 Allocation'!L15)+T2Remarketing!L15","v":3935.1660000000002},{"$f":"Tier1!M15+IF(Init!$S16=0,0,SliceResource!M15)+IF(Init!$T16=0,Tier2!M15,'PNGC T2 Allocation'!M15)+T2Remarketing!M15","v":2342.848},{"$f":"Tier1!N15+IF(Init!$S16=0,0,SliceResource!N15)+IF(Init!$T16=0,Tier2!N15,'PNGC T2 Allocation'!N15)+T2Remarketing!N15","v":3713.9229999999998},{"$f":"Tier1!O15+IF(Init!$S16=0,0,SliceResource!O15)+IF(Init!$T16=0,Tier2!O15,'PNGC T2 Allocation'!O15)+T2Remarketing!O15","v":2400.0459999999998},{"$f":"Tier1!P15+IF(Init!$S16=0,0,SliceResource!P15)+IF(Init!$T16=0,Tier2!P15,'PNGC T2 Allocation'!P15)+T2Remarketing!P15","v":3527.2759999999998},{"$f":"Tier1!Q15+IF(Init!$S16=0,0,SliceResource!Q15)+IF(Init!$T16=0,Tier2!Q15,'PNGC T2 Allocation'!Q15)+T2Remarketing!Q15","v":2105.3870000000002},{"$f":"Tier1!R15+IF(Init!$S16=0,0,SliceResource!R15)+IF(Init!$T16=0,Tier2!R15,'PNGC T2 Allocation'!R15)+T2Remarketing!R15","v":2777.0079999999998},{"$f":"Tier1!S15+IF(Init!$S16=0,0,SliceResource!S15)+IF(Init!$T16=0,Tier2!S15,'PNGC T2 Allocation'!S15)+T2Remarketing!S15","v":1929.075},{"$f":"Tier1!T15+IF(Init!$S16=0,0,SliceResource!T15)+IF(Init!$T16=0,Tier2!T15,'PNGC T2 Allocation'!T15)+T2Remarketing!T15","v":2880.15},{"$f":"Tier1!U15+IF(Init!$S16=0,0,SliceResource!U15)+IF(Init!$T16=0,Tier2!U15,'PNGC T2 Allocation'!U15)+T2Remarketing!U15","v":1630.2809999999999},{"$f":"Tier1!V15+IF(Init!$S16=0,0,SliceResource!V15)+IF(Init!$T16=0,Tier2!V15,'PNGC T2 Allocation'!V15)+T2Remarketing!V15","v":2797.9520000000002},{"$f":"Tier1!W15+IF(Init!$S16=0,0,SliceResource!W15)+IF(Init!$T16=0,Tier2!W15,'PNGC T2 Allocation'!W15)+T2Remarketing!W15","v":1699.7},{"$f":"Tier1!X15+IF(Init!$S16=0,0,SliceResource!X15)+IF(Init!$T16=0,Tier2!X15,'PNGC T2 Allocation'!X15)+T2Remarketing!X15","v":2823.9459999999999},{"$f":"Tier1!Y15+IF(Init!$S16=0,0,SliceResource!Y15)+IF(Init!$T16=0,Tier2!Y15,'PNGC T2 Allocation'!Y15)+T2Remarketing!Y15","v":1703.4749999999999},{"$f":"Tier1!Z15+IF(Init!$S16=0,0,SliceResource!Z15)+IF(Init!$T16=0,Tier2!Z15,'PNGC T2 Allocation'!Z15)+T2Remarketing!Z15","v":2871.328},{"$f":"Tier1!AA15+IF(Init!$S16=0,0,SliceResource!AA15)+IF(Init!$T16=0,Tier2!AA15,'PNGC T2 Allocation'!AA15)+T2Remarketing!AA15","v":1739.221},{"$f":"Tier1!AB15+IF(Init!$S16=0,0,SliceResource!AB15)+IF(Init!$T16=0,Tier2!AB15,'PNGC T2 Allocation'!AB15)+T2Remarketing!AB15","v":3341.96},{"$f":"Tier1!AC15+IF(Init!$S16=0,0,SliceResource!AC15)+IF(Init!$T16=0,Tier2!AC15,'PNGC T2 Allocation'!AC15)+T2Remarketing!AC15","v":1801.7070000000001},{"$f":"Tier1!AD15+IF(Init!$S16=0,0,SliceResource!AD15)+IF(Init!$T16=0,Tier2!AD15,'PNGC T2 Allocation'!AD15)+T2Remarketing!AD15","v":3749.3530000000001},{"$f":"Tier1!AE15+IF(Init!$S16=0,0,SliceResource!AE15)+IF(Init!$T16=0,Tier2!AE15,'PNGC T2 Allocation'!AE15)+T2Remarketing!AE15","v":2679.2489999999998},{"$f":"Tier1!AF15+IF(Init!$S16=0,0,SliceResource!AF15)+IF(Init!$T16=0,Tier2!AF15,'PNGC T2 Allocation'!AF15)+T2Remarketing!AF15","v":4246.5839999999998},{"$f":"Tier1!AG15+IF(Init!$S16=0,0,SliceResource!AG15)+IF(Init!$T16=0,Tier2!AG15,'PNGC T2 Allocation'!AG15)+T2Remarketing!AG15","v":2702.11},{"$f":"Tier1!AH15+IF(Init!$S16=0,0,SliceResource!AH15)+IF(Init!$T16=0,Tier2!AH15,'PNGC T2 Allocation'!AH15)+T2Remarketing!AH15","v":4323.9989999999998},{"$f":"Tier1!AI15+IF(Init!$S16=0,0,SliceResource!AI15)+IF(Init!$T16=0,Tier2!AI15,'PNGC T2 Allocation'!AI15)+T2Remarketing!AI15","v":3098.864},{"$f":"Tier1!AJ15+IF(Init!$S16=0,0,SliceResource!AJ15)+IF(Init!$T16=0,Tier2!AJ15,'PNGC T2 Allocation'!AJ15)+T2Remarketing!AJ15","v":3867.7579999999998},{"$f":"Tier1!AK15+IF(Init!$S16=0,0,SliceResource!AK15)+IF(Init!$T16=0,Tier2!AK15,'PNGC T2 Allocation'!AK15)+T2Remarketing!AK15","v":2339.7429999999999},{"$f":"Tier1!AL15+IF(Init!$S16=0,0,SliceResource!AL15)+IF(Init!$T16=0,Tier2!AL15,'PNGC T2 Allocation'!AL15)+T2Remarketing!AL15","v":3873.4290000000001},{"$f":"Tier1!AM15+IF(Init!$S16=0,0,SliceResource!AM15)+IF(Init!$T16=0,Tier2!AM15,'PNGC T2 Allocation'!AM15)+T2Remarketing!AM15","v":2255.75},{"$f":"Tier1!AN15+IF(Init!$S16=0,0,SliceResource!AN15)+IF(Init!$T16=0,Tier2!AN15,'PNGC T2 Allocation'!AN15)+T2Remarketing!AN15","v":3536.049},{"$f":"Tier1!AO15+IF(Init!$S16=0,0,SliceResource!AO15)+IF(Init!$T16=0,Tier2!AO15,'PNGC T2 Allocation'!AO15)+T2Remarketing!AO15","v":2110.6239999999998},{"$f":"Tier1!AP15+IF(Init!$S16=0,0,SliceResource!AP15)+IF(Init!$T16=0,Tier2!AP15,'PNGC T2 Allocation'!AP15)+T2Remarketing!AP15","v":2783.913},{"$f":"Tier1!AQ15+IF(Init!$S16=0,0,SliceResource!AQ15)+IF(Init!$T16=0,Tier2!AQ15,'PNGC T2 Allocation'!AQ15)+T2Remarketing!AQ15","v":1933.8720000000001},{"$f":"Tier1!AR15+IF(Init!$S16=0,0,SliceResource!AR15)+IF(Init!$T16=0,Tier2!AR15,'PNGC T2 Allocation'!AR15)+T2Remarketing!AR15","v":2887.31},{"$f":"Tier1!AS15+IF(Init!$S16=0,0,SliceResource!AS15)+IF(Init!$T16=0,Tier2!AS15,'PNGC T2 Allocation'!AS15)+T2Remarketing!AS15","v":1634.335},{"$f":"Tier1!AT15+IF(Init!$S16=0,0,SliceResource!AT15)+IF(Init!$T16=0,Tier2!AT15,'PNGC T2 Allocation'!AT15)+T2Remarketing!AT15","v":2804.9059999999999},{"$f":"Tier1!AU15+IF(Init!$S16=0,0,SliceResource!AU15)+IF(Init!$T16=0,Tier2!AU15,'PNGC T2 Allocation'!AU15)+T2Remarketing!AU15","v":1703.925},{"$f":"Tier1!AV15+IF(Init!$S16=0,0,SliceResource!AV15)+IF(Init!$T16=0,Tier2!AV15,'PNGC T2 Allocation'!AV15)+T2Remarketing!AV15","v":2830.9639999999999},{"$f":"Tier1!AW15+IF(Init!$S16=0,0,SliceResource!AW15)+IF(Init!$T16=0,Tier2!AW15,'PNGC T2 Allocation'!AW15)+T2Remarketing!AW15","v":1707.7080000000001},{"$f":"Tier1!AX15+IF(Init!$S16=0,0,SliceResource!AX15)+IF(Init!$T16=0,Tier2!AX15,'PNGC T2 Allocation'!AX15)+T2Remarketing!AX15","v":2878.462},{"$f":"Tier1!AY15+IF(Init!$S16=0,0,SliceResource!AY15)+IF(Init!$T16=0,Tier2!AY15,'PNGC T2 Allocation'!AY15)+T2Remarketing!AY15","v":1743.5419999999999}]
[null,10062,"Bonners Ferry, City of",{"$f":"Tier1!D17+IF(Init!$S18=0,0,SliceResource!D17)+IF(Init!$T18=0,Tier2!D17,'PNGC T2 Allocation'!D17)+T2Remarketing!D17","v":3510.1439999999998},{"$f":"Tier1!E17+IF(Init!$S18=0,0,SliceResource!E17)+IF(Init!$T18=0,Tier2!E17,'PNGC T2 Allocation'!E17)+T2Remarketing!E17","v":1682.8249999999998},{"$f":"Tier1!F17+IF(Init!$S18=0,0,SliceResource!F17)+IF(Init!$T18=0,Tier2!F17,'PNGC T2 Allocation'!F17)+T2Remarketing!F17","v":3902.9650000000001},{"$f":"Tier1!G17+IF(Init!$S18=0,0,SliceResource!G17)+IF(Init!$T18=0,Tier2!G17,'PNGC T2 Allocation'!G17)+T2Remarketing!G17","v":2235.6460000000002},{"$f":"Tier1!H17+IF(Init!$S18=0,0,SliceResource!H17)+IF(Init!$T18=0,Tier2!H17,'PNGC T2 Allocation'!H17)+T2Remarketing!H17","v":4841.1480000000001},{"$f":"Tier1!I17+IF(Init!$S18=0,0,SliceResource!I17)+IF(Init!$T18=0,Tier2!I17,'PNGC T2 Allocation'!I17)+T2Remarketing!I17","v":2879.723},{"$f":"Tier1!J17+IF(Init!$S18=0,0,SliceResource!J17)+IF(Init!$T18=0,Tier2!J17,'PNGC T2 Allocation'!J17)+T2Remarketing!J17","v":4753.9229999999998},{"$f":"Tier1!K17+IF(Init!$S18=0,0,SliceResource!K17)+IF(Init!$T18=0,Tier2!K17,'PNGC T2 Allocation'!K17)+T2Remarketing!K17","v":2892.7379999999998},{"$f":"Tier1!L17+IF(Init!$S18=0,0,SliceResource!L17)+IF(Init!$T18=0,Tier2!L17,'PNGC T2 Allocation'!L17)+T2Remarketing!L17","v":4346.4769999999999},{"$f":"Tier1!M17+IF(Init!$S18=0,0,SliceResource!M17)+IF(Init!$T18=0,Tier2!M17,'PNGC T2 Allocation'!M17)+T2Remarketing!M17","v":2429.473},{"$f":"Tier1!N17+IF(Init!$S18=0,0,SliceResource!N17)+IF(Init!$T18=0,Tier2!N17,'PNGC T2 Allocation'!N17)+T2Remarketing!N17","v":3894.9399999999996},{"$f":"Tier1!O17+IF(Init!$S18=0,0,SliceResource!O17)+IF(Init!$T18=0,Tier2!O17,'PNGC T2 Allocation'!O17)+T2Remarketing!O17","v":1995.9580000000001},{"$f":"Tier1!P17+IF(Init!$S18=0,0,SliceResource!P17)+IF(Init!$T18=0,Tier2!P17,'PNGC T2 Allocation'!P17)+T2Remarketing!P17","v":2796.5360000000001},{"$f":"Tier1!Q17+IF(Init!$S18=0,0,SliceResource!Q17)+IF(Init!$T18=0,Tier2!Q17,'PNGC T2 Allocation'!Q17)+T2Remarketing!Q17","v":1299.248},{"$f":"Tier1!R17+IF(Init!$S18=0,0,SliceResource!R17)+IF(Init!$T18=0,Tier2!R17,'PNGC T2 Allocation'!R17)+T2Remarketing!R17","v":1866.9209999999998},{"$f":"Tier1!S17+IF(Init!$S18=0,0,SliceResource!S17)+IF(Init!$T18=0,Tier2!S17,'PNGC T2 Allocation'!S17)+T2Remarketing!S17","v":492.8850000000001},{"$f":"Tier1!T17+IF(Init!$S18=0,0,SliceResource!T17)+IF(Init!$T18=0,Tier2!T17,'PNGC T2 Allocation'!T17)+T2Remarketing!T17","v":1858.1559999999999},{"$f":"Tier1!U17+IF(Init!$S18=0,0,SliceResource!U17)+IF(Init!$T18=0,Tier2!U17,'PNGC T2 Allocation'!U17)+T2Remarketing!U17","v":500.3189999999999},{"$f":"Tier1!V17+IF(Init!$S18=0,0,SliceResource!V17)+IF(Init!$T18=0,Tier2!V17,'PNGC T2 Allocation'!V17)+T2Remarketing!V17","v":2545.1309999999999},{"$f":"Tier1!W17+IF(Init!$S18=0,0,SliceResource!W17)+IF(Init!$T18=0,Tier2!W17,'PNGC T2 Allocation'!W17)+T2Remarketing!W17","v":1031.9000000000001},{"$f":"Tier1!X17+IF(Init!$S18=0,0,SliceResource!X17)+IF(Init!$T18=0,Tier2!X17,'PNGC T2 Allocation'!X17)+T2Remarketing!X17","v":3486.0639999999999},{"$f":"Tier1!Y17+IF(Init!$S18=0,0,SliceResource!Y17)+IF(Init!$T18=0,Tier2!Y17,'PNGC T2 Allocation'!Y17)+T2Remarketing!Y17","v":1540.123},{"$f":"Tier1!Z17+IF(Init!$S18=0,0,SliceResource!Z17)+IF(Init!$T18=0,Tier2!Z17,'PNGC T2 Allocation'!Z17)+T2Remarketing!Z17","v":3214.8159999999998},{"$f":"Tier1!AA17+IF(Init!$S18=0,0,SliceResource!AA17)+IF(Init!$T18=0,Tier2!AA17,'PNGC T2 Allocation'!AA17)+T2Remarketing!AA17","v":1622.319},{"$f":"Tier1!AB17+IF(Init!$S18=0,0,SliceResource!AB17)+IF(Init!$T18=0,Tier2!AB17,'PNGC T2 Allocation'!AB17)+T2Remarketing!AB17","v":3564.491},{"$f":"Tier1!AC17+IF(Init!$S18=0,0,SliceResource!AC17)+IF(Init!$T18=0,Tier2!AC17,'PNGC T2 Allocation'!AC17)+T2Remarketing!AC17","v":1710.7469999999998},{"$f":"Tier1!AD17+IF(Init!$S18=0,0,SliceResource!AD17)+IF(Init!$T18=0,Tier2!AD17,'PNGC T2 Allocation'!AD17)+T2Remarketing!AD17","v":3968.21},{"$f":"Tier1!AE17+IF(Init!$S18=0,0,SliceResource!AE17)+IF(Init!$T18=0,Tier2!AE17,'PNGC T2 Allocation'!AE17)+T2Remarketing!AE17","v":2241.203},{"$f":"Tier1!AF17+IF(Init!$S18=0,0,SliceResource!AF17)+IF(Init!$T18=0,Tier2!AF17,'PNGC T2 Allocation'!AF17)+T2Remarketing!AF17","v":4863.4309999999996},{"$f":"Tier1!AG17+IF(Init!$S18=0,0,SliceResource!AG17)+IF(Init!$T18=0,Tier2!AG17,'PNGC T2 Allocation'!AG17)+T2Remarketing!AG17","v":2909.3539999999998},{"$f":"Tier1!AH17+IF(Init!$S18=0,0,SliceResource!AH17)+IF(Init!$T18=0,Tier2!AH17,'PNGC T2 Allocation'!AH17)+T2Remarketing!AH17","v":4795.07},{"$f":"Tier1!AI17+IF(Init!$S18=0,0,SliceResource!AI17)+IF(Init!$T18=0,Tier2!AI17,'PNGC T2 Allocation'!AI17)+T2Remarketing!AI17","v":2906.7629999999999},{"$f":"Tier1!AJ17+IF(Init!$S18=0,0,SliceResource!AJ17)+IF(Init!$T18=0,Tier2!AJ17,'PNGC T2 Allocation'!AJ17)+T2Remarketing!AJ17","v":4209.5069999999996},{"$f":"Tier1!AK17+IF(Init!$S18=0,0,SliceResource!AK17)+IF(Init!$T18=0,Tier2!AK17,'PNGC T2 Allocation'!AK17)+T2Remarketing!AK17","v":2350.4090000000001},{"$f":"Tier1!AL17+IF(Init!$S18=0,0,SliceResource!AL17)+IF(Init!$T18=0,Tier2!AL17,'PNGC T2 Allocation'!AL17)+T2Remarketing!AL17","v":3914.3549999999996},{"$f":"Tier1!AM17+IF(Init!$S18=0,0,SliceResource!AM17)+IF(Init!$T18=0,Tier2!AM17,'PNGC T2 Allocation'!AM17)+T2Remarketing!AM17","v":2047.0369999999998},{"$f":"Tier1!AN17+IF(Init!$S18=0,0,SliceResource!AN17)+IF(Init!$T18=0,Tier2!AN17,'PNGC T2 Allocation'!AN17)+T2Remarketing!AN17","v":2845.4749999999999},{"$f":"Tier1!AO17+IF(Init!$S18=0,0,SliceResource!AO17)+IF(Init!$T18=0,Tier2!AO17,'PNGC T2 Allocation'!AO17)+T2Remarketing!AO17","v":1325.7150000000001},{"$f":"Tier1!AP17+IF(Init!$S18=0,0,SliceResource!AP17)+IF(Init!$T18=0,Tier2!AP17,'PNGC T2 Allocation'!AP17)+T2Remarketing!AP17","v":1920.1039999999998},{"$f":"Tier1!AQ17+IF(Init!$S18=0,0,SliceResource!AQ17)+IF(Init!$T18=0,Tier2!AQ17,'PNGC T2 Allocation'!AQ17)+T2Remarketing!AQ17","v":522.30099999999993},{"$f":"Tier1!AR17+IF(Init!$S18=0,0,SliceResource!AR17)+IF(Init!$T18=0,Tier2!AR17,'PNGC T2 Allocation'!AR17)+T2Remarketing!AR17","v":1914.712},{"$f":"Tier1!AS17+IF(Init!$S18=0,0,SliceResource!AS17)+IF(Init!$T18=0,Tier2!AS17,'PNGC T2 Allocation'!AS17)+T2Remarketing!AS17","v":528.4079999999999},{"$f":"Tier1!AT17+IF(Init!$S18=0,0,SliceResource!AT17)+IF(Init!$T18=0,Tier2!AT17,'PNGC T2 Allocation'!AT17)+T2Remarketing!AT17","v":2600.5509999999999},{"$f":"Tier1!AU17+IF(Init!$S18=0,0,SliceResource!AU17)+IF(Init!$T18=0,Tier2!AU17,'PNGC T2 Allocation'!AU17)+T2Remarketing!AU17","v":1061.268},{"$f":"Tier1!AV17+IF(Init!$S18=0,0,SliceResource!AV17)+IF(Init!$T18=0,Tier2!AV17,'PNGC T2 Allocation'!AV17)+T2Remarketing!AV17","v":3544.2629999999999},{"$f":"Tier1!AW17+IF(Init!$S18=0,0,SliceResource!AW17)+IF(Init!$T18=0,Tier2!AW17,'PNGC T2 Allocation'!AW17)+T2Remarketing!AW17","v":1568.1750000000002},{"$f":"Tier1!AX17+IF(Init!$S18=0,0,SliceResource!AX17)+IF(Init!$T18=0,Tier2!AX17,'PNGC T2 Allocation'!AX17)+T2Remarketing!AX17","v":3269.6849999999999},{"$f":"Tier1!AY17+IF(Init!$S18=0,0,SliceResource!AY17)+IF(Init!$T18=0,Tier2!AY17,'PNGC T2 Allocation'!AY17)+T2Remarketing!AY17","v":1651.6679999999999}]
[null,10074,"Forest Grove, City of",{"$f":"Tier1!D26+IF(Init!$S27=0,0,SliceResource!D26)+IF(Init!$T27=0,Tier2!D26,'PNGC T2 Allocation'!D26)+T2Remarketing!D26","v":11839.706},{"$f":"Tier1!E26+IF(Init!$S27=0,0,SliceResource!E26)+IF(Init!$T27=0,Tier2!E26,'PNGC T2 Allocation'!E26)+T2Remarketing!E26","v":6107.0590000000002},{"$f":"Tier1!F26+IF(Init!$S27=0,0,SliceResource!F26)+IF(Init!$T27=0,Tier2!F26,'PNGC T2 Allocation'!F26)+T2Remarketing!F26","v":13625.686},{"$f":"Tier1!G26+IF(Init!$S27=0,0,SliceResource!G26)+IF(Init!$T27=0,Tier2!G26,'PNGC T2 Allocation'!G26)+T2Remarketing!G26","v":8449.3719999999994},{"$f":"Tier1!H26+IF(Init!$S27=0,0,SliceResource!H26)+IF(Init!$T27=0,Tier2!H26,'PNGC T2 Allocation'!H26)+T2Remarketing!H26","v":14418.473},{"$f":"Tier1!I26+IF(Init!$S27=0,0,SliceResource!I26)+IF(Init!$T27=0,Tier2!I26,'PNGC T2 Allocation'!I26)+T2Remarketing!I26","v":9529.152},{"$f":"Tier1!J26+IF(Init!$S27=0,0,SliceResource!J26)+IF(Init!$T27=0,Tier2!J26,'PNGC T2 Allocation'!J26)+T2Remarketing!J26","v":14657.338},{"$f":"Tier1!K26+IF(Init!$S27=0,0,SliceResource!K26)+IF(Init!$T27=0,Tier2!K26,'PNGC T2 Allocation'!K26)+T2Remarketing!K26","v":8925.5820000000003},{"$f":"Tier1!L26+IF(Init!$S27=0,0,SliceResource!L26)+IF(Init!$T27=0,Tier2!L26,'PNGC T2 Allocation'!L26)+T2Remarketing!L26","v":13990.281000000001},{"$f":"Tier1!M26+IF(Init!$S27=0,0,SliceResource!M26)+IF(Init!$T27=0,Tier2!M26,'PNGC T2 Allocation'!M26)+T2Remarketing!M26","v":8035.3279999999995},{"$f":"Tier1!N26+IF(Init!$S27=0,0,SliceResource!N26)+IF(Init!$T27=0,Tier2!N26,'PNGC T2 Allocation'!N26)+T2Remarketing!N26","v":12946.054},{"$f":"Tier1!O26+IF(Init!$S27=0,0,SliceResource!O26)+IF(Init!$T27=0,Tier2!O26,'PNGC T2 Allocation'!O26)+T2Remarketing!O26","v":7815.54},{"$f":"Tier1!P26+IF(Init!$S27=0,0,SliceResource!P26)+IF(Init!$T27=0,Tier2!P26,'PNGC T2 Allocation'!P26)+T2Remarketing!P26","v":12479.119000000001},{"$f":"Tier1!Q26+IF(Init!$S27=0,0,SliceResource!Q26)+IF(Init!$T27=0,Tier2!Q26,'PNGC T2 Allocation'!Q26)+T2Remarketing!Q26","v":6907.0879999999997},{"$f":"Tier1!R26+IF(Init!$S27=0,0,SliceResource!R26)+IF(Init!$T27=0,Tier2!R26,'PNGC T2 Allocation'!R26)+T2Remarketing!R26","v":10454.724},{"$f":"Tier1!S26+IF(Init!$S27=0,0,SliceResource!S26)+IF(Init!$T27=0,Tier2!S26,'PNGC T2 Allocation'!S26)+T2Remarketing!S26","v":6371.7650000000003},{"$f":"Tier1!T26+IF(Init!$S27=0,0,SliceResource!T26)+IF(Init!$T27=0,Tier2!T26,'PNGC T2 Allocation'!T26)+T2Remarketing!T26","v":9870.7919999999995},{"$f":"Tier1!U26+IF(Init!$S27=0,0,SliceResource!U26)+IF(Init!$T27=0,Tier2!U26,'PNGC T2 Allocation'!U26)+T2Remarketing!U26","v":5084.9880000000003},{"$f":"Tier1!V26+IF(Init!$S27=0,0,SliceResource!V26)+IF(Init!$T27=0,Tier2!V26,'PNGC T2 Allocation'!V26)+T2Remarketing!V26","v":11346.936},{"$f":"Tier1!W26+IF(Init!$S27=0,0,SliceResource!W26)+IF(Init!$T27=0,Tier2!W26,'PNGC T2 Allocation'!W26)+T2Remarketing!W26","v":6179.3520000000008},{"$f":"Tier1!X26+IF(Init!$S27=0,0,SliceResource!X26)+IF(Init!$T27=0,Tier2!X26,'PNGC T2 Allocation'!X26)+T2Remarketing!X26","v":11534.465},{"$f":"Tier1!Y26+IF(Init!$S27=0,0,SliceResource!Y26)+IF(Init!$T27=0,Tier2!Y26,'PNGC T2 Allocation'!Y26)+T2Remarketing!Y26","v":6258.9},{"$f":"Tier1!Z26+IF(Init!$S27=0,0,SliceResource!Z26)+IF(Init!$T27=0,Tier2!Z26,'PNGC T2 Allocation'!Z26)+T2Remarketing!Z26","v":10429.728999999999},{"$f":"Tier1!AA26+IF(Init!$S27=0,0,SliceResource!AA26)+IF(Init!$T27=0,Tier2!AA26,'PNGC T2 Allocation'!AA26)+T2Remarketing!AA26","v":5873.5680000000002},{"$f":"Tier1!AB26+IF(Init!$S27=0,0,SliceResource!AB26)+IF(Init!$T27=0,Tier2!AB26,'PNGC T2 Allocation'!AB26)+T2Remarketing!AB26","v":11863.646000000001},{"$f":"Tier1!AC26+IF(Init!$S27=0,0,SliceResource!AC26)+IF(Init!$T27=0,Tier2!AC26,'PNGC T2 Allocation'!AC26)+T2Remarketing!AC26","v":6121.277},{"$f":"Tier1!AD26+IF(Init!$S27=0,0,SliceResource!AD26)+IF(Init!$T27=0,Tier2!AD26,'PNGC T2 Allocation'!AD26)+T2Remarketing!AD26","v":13172.524999999998},{"$f":"Tier1!AE26+IF(Init!$S27=0,0,SliceResource!AE26)+IF(Init!$T27=0,Tier2!AE26,'PNGC T2 Allocation'!AE26)+T2Remarketing!AE26","v":8945.5130000000008},{"$f":"Tier1!AF26+IF(Init!$S27=0,0,SliceResource!AF26)+IF(Init!$T27=0,Tier2!AF26,'PNGC T2 Allocation'!AF26)+T2Remarketing!AF26","v":14962.111000000001},{"$f":"Tier1!AG26+IF(Init!$S27=0,0,SliceResource!AG26)+IF(Init!$T27=0,Tier2!AG26,'PNGC T2 Allocation'!AG26)+T2Remarketing!AG26","v":9049.8960000000006},{"$f":"Tier1!AH26+IF(Init!$S27=0,0,SliceResource!AH26)+IF(Init!$T27=0,Tier2!AH26,'PNGC T2 Allocation'!AH26)+T2Remarketing!AH26","v":14192.603999999999},{"$f":"Tier1!AI26+IF(Init!$S27=0,0,SliceResource!AI26)+IF(Init!$T27=0,Tier2!AI26,'PNGC T2 Allocation'!AI26)+T2Remarketing!AI26","v":9439.5169999999998},{"$f":"Tier1!AJ26+IF(Init!$S27=0,0,SliceResource!AJ26)+IF(Init!$T27=0,Tier2!AJ26,'PNGC T2 Allocation'!AJ26)+T2Remarketing!AJ26","v":13493.856},{"$f":"Tier1!AK26+IF(Init!$S27=0,0,SliceResource!AK26)+IF(Init!$T27=0,Tier2!AK26,'PNGC T2 Allocation'!AK26)+T2Remarketing!AK26","v":7844.0429999999997},{"$f":"Tier1!AL26+IF(Init!$S27=0,0,SliceResource!AL26)+IF(Init!$T27=0,Tier2!AL26,'PNGC T2 Allocation'!AL26)+T2Remarketing!AL26","v":13411.898999999999},{"$f":"Tier1!AM26+IF(Init!$S27=0,0,SliceResource!AM26)+IF(Init!$T27=0,Tier2!AM26,'PNGC T2 Allocation'!AM26)+T2Remarketing!AM26","v":7404.509},{"$f":"Tier1!AN26+IF(Init!$S27=0,0,SliceResource!AN26)+IF(Init!$T27=0,Tier2!AN26,'PNGC T2 Allocation'!AN26)+T2Remarketing!AN26","v":12505.161},{"$f":"Tier1!AO26+IF(Init!$S27=0,0,SliceResource!AO26)+IF(Init!$T27=0,Tier2!AO26,'PNGC T2 Allocation'!AO26)+T2Remarketing!AO26","v":6922.1559999999999},{"$f":"Tier1!AP26+IF(Init!$S27=0,0,SliceResource!AP26)+IF(Init!$T27=0,Tier2!AP26,'PNGC T2 Allocation'!AP26)+T2Remarketing!AP26","v":10477.263000000001},{"$f":"Tier1!AQ26+IF(Init!$S27=0,0,SliceResource!AQ26)+IF(Init!$T27=0,Tier2!AQ26,'PNGC T2 Allocation'!AQ26)+T2Remarketing!AQ26","v":6386.56},{"$f":"Tier1!AR26+IF(Init!$S27=0,0,SliceResource!AR26)+IF(Init!$T27=0,Tier2!AR26,'PNGC T2 Allocation'!AR26)+T2Remarketing!AR26","v":9892.9069999999992},{"$f":"Tier1!AS26+IF(Init!$S27=0,0,SliceResource!AS26)+IF(Init!$T27=0,Tier2!AS26,'PNGC T2 Allocation'!AS26)+T2Remarketing!AS26","v":5097.4260000000004},{"$f":"Tier1!AT26+IF(Init!$S27=0,0,SliceResource!AT26)+IF(Init!$T27=0,Tier2!AT26,'PNGC T2 Allocation'!AT26)+T2Remarketing!AT26","v":11372.034},{"$f":"Tier1!AU26+IF(Init!$S27=0,0,SliceResource!AU26)+IF(Init!$T27=0,Tier2!AU26,'PNGC T2 Allocation'!AU26)+T2Remarketing!AU26","v":6194.0349999999999},{"$f":"Tier1!AV26+IF(Init!$S27=0,0,SliceResource!AV26)+IF(Init!$T27=0,Tier2!AV26,'PNGC T2 Allocation'!AV26)+T2Remarketing!AV26","v":11560.156999999999},{"$f":"Tier1!AW26+IF(Init!$S27=0,0,SliceResource!AW26)+IF(Init!$T27=0,Tier2!AW26,'PNGC T2 Allocation'!AW26)+T2Remarketing!AW26","v":6274.1049999999996},{"$f":"Tier1!AX26+IF(Init!$S27=0,0,SliceResource!AX26)+IF(Init!$T27=0,Tier2!AX26,'PNGC T2 Allocation'!AX26)+T2Remarketing!AX26","v":10451.789000000001},{"$f":"Tier1!AY26+IF(Init!$S27=0,0,SliceResource!AY26)+IF(Init!$T27=0,Tier2!AY26,'PNGC T2 Allocation'!AY26)+T2Remarketing!AY26","v":5886.8370000000004}]
[null,10087,"Port Angeles, City of",{"$f":"Tier1!D35+IF(Init!$S36=0,0,SliceResource!D35)+IF(Init!$T36=0,Tier2!D35,'PNGC T2 Allocation'!D35)+T2Remarketing!D35","v":12555.496999999999},{"$f":"Tier1!E35+IF(Init!$S36=0,0,SliceResource!E35)+IF(Init!$T36=0,Tier2!E35,'PNGC T2 Allocation'!E35)+T2Remarketing!E35","v":9697.9599999999991},{"$f":"Tier1!F35+IF(Init!$S36=0,0,SliceResource!F35)+IF(Init!$T36=0,Tier2!F35,'PNGC T2 Allocation'!F35)+T2Remarketing!F35","v":15115.302},{"$f":"Tier1!G35+IF(Init!$S36=0,0,SliceResource!G35)+IF(Init!$T36=0,Tier2!G35,'PNGC T2 Allocation'!G35)+T2Remarketing!G35","v":13428.681},{"$f":"Tier1!H35+IF(Init!$S36=0,0,SliceResource!H35)+IF(Init!$T36=0,Tier2!H35,'PNGC T2 Allocation'!H35)+T2Remarketing!H35","v":18145.333999999999},{"$f":"Tier1!I35+IF(Init!$S36=0,0,SliceResource!I35)+IF(Init!$T36=0,Tier2!I35,'PNGC T2 Allocation'!I35)+T2Remarketing!I35","v":13580.295},{"$f":"Tier1!J35+IF(Init!$S36=0,0,SliceResource!J35)+IF(Init!$T36=0,Tier2!J35,'PNGC T2 Allocation'!J35)+T2Remarketing!J35","v":17428.812999999998},{"$f":"Tier1!K35+IF(Init!$S36=0,0,SliceResource!K35)+IF(Init!$T36=0,Tier2!K35,'PNGC T2 Allocation'!K35)+T2Remarketing!K35","v":15200.148999999999},{"$f":"Tier1!L35+IF(Init!$S36=0,0,SliceResource!L35)+IF(Init!$T36=0,Tier2!L35,'PNGC T2 Allocation'!L35)+T2Remarketing!L35","v":16498.182000000001},{"$f":"Tier1!M35+IF(Init!$S36=0,0,SliceResource!M35)+IF(Init!$T36=0,Tier2!M35,'PNGC T2 Allocation'!M35)+T2Remarketing!M35","v":13104.361000000001},{"$f":"Tier1!N35+IF(Init!$S36=0,0,SliceResource!N35)+IF(Init!$T36=0,Tier2!N35,'PNGC T2 Allocation'!N35)+T2Remarketing!N35","v":15076.993},{"$f":"Tier1!O35+IF(Init!$S36=0,0,SliceResource!O35)+IF(Init!$T36=0,Tier2!O35,'PNGC T2 Allocation'!O35)+T2Remarketing!O35","v":11857.754000000001},{"$f":"Tier1!P35+IF(Init!$S36=0,0,SliceResource!P35)+IF(Init!$T36=0,Tier2!P35,'PNGC T2 Allocation'!P35)+T2Remarketing!P35","v":13204.28},{"$f":"Tier1!Q35+IF(Init!$S36=0,0,SliceResource!Q35)+IF(Init!$T36=0,Tier2!Q35,'PNGC T2 Allocation'!Q35)+T2Remarketing!Q35","v":10139.069},{"$f":"Tier1!R35+IF(Init!$S36=0,0,SliceResource!R35)+IF(Init!$T36=0,Tier2!R35,'PNGC T2 Allocation'!R35)+T2Remarketing!R35","v":10155.858},{"$f":"Tier1!S35+IF(Init!$S36=0,0,SliceResource!S35)+IF(Init!$T36=0,Tier2!S35,'PNGC T2 Allocation'!S35)+T2Remarketing!S35","v":8673.0419999999995},{"$f":"Tier1!T35+IF(Init!$S36=0,0,SliceResource!T35)+IF(Init!$T36=0,Tier2!T35,'PNGC T2 Allocation'!T35)+T2Remarketing!T35","v":9895.393},{"$f":"Tier1!U35+IF(Init!$S36=0,0,SliceResource!U35)+IF(Init!$T36=0,Tier2!U35,'PNGC T2 Allocation'!U35)+T2Remarketing!U35","v":7455.7529999999997},{"$f":"Tier1!V35+IF(Init!$S36=0,0,SliceResource!V35)+IF(Init!$T36=0,Tier2!V35,'PNGC T2 Allocation'!V35)+T2Remarketing!V35","v":9251.6759999999995},{"$f":"Tier1!W35+IF(Init!$S36=0,0,SliceResource!W35)+IF(Init!$T36=0,Tier2!W35,'PNGC T2 Allocation'!W35)+T2Remarketing!W35","v":7429.0349999999999},{"$f":"Tier1!X35+IF(Init!$S36=0,0,SliceResource!X35)+IF(Init!$T36=0,Tier2!X35,'PNGC T2 Allocation'!X35)+T2Remarketing!X35","v":9492.4639999999999},{"$f":"Tier1!Y35+IF(Init!$S36=0,0,SliceResource!Y35)+IF(Init!$T36=0,Tier2!Y35,'PNGC T2 Allocation'!Y35)+T2Remarketing!Y35","v":7445.1030000000001},{"$f":"Tier1!Z35+IF(Init!$S36=0,0,SliceResource!Z35)+IF(Init!$T36=0,Tier2!Z35,'PNGC T2 Allocation'!Z35)+T2Remarketing!Z35","v":9438.6440000000002},{"$f":"Tier1!AA35+IF(Init!$S36=0,0,SliceResource!AA35)+IF(Init!$T36=0,Tier2!AA35,'PNGC T2 Allocation'!AA35)+T2Remarketing!AA35","v":7638.3040000000001},{"$f":"Tier1!AB35+IF(Init!$S36=0,0,SliceResource!AB35)+IF(Init!$T36=0,Tier2!AB35,'PNGC T2 Allocation'!AB35)+T2Remarketing!AB35","v":12555.496999999999},{"$f":"Tier1!AC35+IF(Init!$S36=0,0,SliceResource!AC35)+IF(Init!$T36=0,Tier2!AC35,'PNGC T2 Allocation'!AC35)+T2Remarketing!AC35","v":9697.9599999999991},{"$f":"Tier1!AD35+IF(Init!$S36=0,0,SliceResource!AD35)+IF(Init!$T36=0,Tier2!AD35,'PNGC T2 Allocation'!AD35)+T2Remarketing!AD35","v":15115.302},{"$f":"Tier1!AE35+IF(Init!$S36=0,0,SliceResource!AE35)+IF(Init!$T36=0,Tier2!AE35,'PNGC T2 Allocation'!AE35)+T2Remarketing!AE35","v":13428.681},{"$f":"Tier1!AF35+IF(Init!$S36=0,0,SliceResource!AF35)+IF(Init!$T36=0,Tier2!AF35,'PNGC T2 Allocation'!AF35)+T2Remarketing!AF35","v":18145.333999999999},{"$f":"Tier1!AG35+IF(Init!$S36=0,0,SliceResource!AG35)+IF(Init!$T36=0,Tier2!AG35,'PNGC T2 Allocation'!AG35)+T2Remarketing!AG35","v":13580.295},{"$f":"Tier1!AH35+IF(Init!$S36=0,0,SliceResource!AH35)+IF(Init!$T36=0,Tier2!AH35,'PNGC T2 Allocation'!AH35)+T2Remarketing!AH35","v":17428.812999999998},{"$f":"Tier1!AI35+IF(Init!$S36=0,0,SliceResource!AI35)+IF(Init!$T36=0,Tier2!AI35,'PNGC T2 Allocation'!AI35)+T2Remarketing!AI35","v":15200.148999999999},{"$f":"Tier1!AJ35+IF(Init!$S36=0,0,SliceResource!AJ35)+IF(Init!$T36=0,Tier2!AJ35,'PNGC T2 Allocation'!AJ35)+T2Remarketing!AJ35","v":15929.277},{"$f":"Tier1!AK35+IF(Init!$S36=0,0,SliceResource!AK35)+IF(Init!$T36=0,Tier2!AK35,'PNGC T2 Allocation'!AK35)+T2Remarketing!AK35","v":12652.486999999999},{"$f":"Tier1!AL35+IF(Init!$S36=0,0,SliceResource!AL35)+IF(Init!$T36=0,Tier2!AL35,'PNGC T2 Allocation'!AL35)+T2Remarketing!AL35","v":15076.993},{"$f":"Tier1!AM35+IF(Init!$S36=0,0,SliceResource!AM35)+IF(Init!$T36=0,Tier2!AM35,'PNGC T2 Allocation'!AM35)+T2Remarketing!AM35","v":11857.754000000001},{"$f":"Tier1!AN35+IF(Init!$S36=0,0,SliceResource!AN35)+IF(Init!$T36=0,Tier2!AN35,'PNGC T2 Allocation'!AN35)+T2Remarketing!AN35","v":13204.28},{"$f":"Tier1!AO35+IF(Init!$S36=0,0,SliceResource!AO35)+IF(Init!$T36=0,Tier2!AO35,'PNGC T2 Allocation'!AO35)+T2Remarketing!AO35","v":10139.069},{"$f":"Tier1!AP35+IF(Init!$S36=0,0,SliceResource!AP35)+IF(Init!$T36=0,Tier2!AP35,'PNGC T2 Allocation'!AP35)+T2Remarketing!AP35","v":10155.858},{"$f":"Tier1!AQ35+IF(Init!$S36=0,0,SliceResource!AQ35)+IF(Init!$T36=0,Tier2!AQ35,'PNGC T2 Allocation'!AQ35)+T2Remarketing!AQ35","v":8673.0419999999995},{"$f":"Tier1!AR35+IF(Init!$S36=0,0,SliceResource!AR35)+IF(Init!$T36=0,Tier2!AR35,'PNGC T2 Allocation'!AR35)+T2Remarketing!AR35","v":9895.393},{"$f":"Tier1!AS35+IF(Init!$S36=0,0,SliceResource!AS35)+IF(Init!$T36=0,Tier2!AS35,'PNGC T2 Allocation'!AS35)+T2Remarketing!AS35","v":7455.7529999999997},{"$f":"Tier1!AT35+IF(Init!$S36=0,0,SliceResource!AT35)+IF(Init!$T36=0,Tier2!AT35,'PNGC T2 Allocation'!AT35)+T2Remarketing!AT35","v":9251.6759999999995},{"$f":"Tier1!AU35+IF(Init!$S36=0,0,SliceResource!AU35)+IF(Init!$T36=0,Tier2!AU35,'PNGC T2 Allocation'!AU35)+T2Remarketing!AU35","v":7429.0349999999999},{"$f":"Tier1!AV35+IF(Init!$S36=0,0,SliceResource!AV35)+IF(Init!$T36=0,Tier2!AV35,'PNGC T2 Allocation'!AV35)+T2Remarketing!AV35","v":9492.4639999999999},{"$f":"Tier1!AW35+IF(Init!$S36=0,0,SliceResource!AW35)+IF(Init!$T36=0,Tier2!AW35,'PNGC T2 Allocation'!AW35)+T2Remarketing!AW35","v":7445.1030000000001},{"$f":"Tier1!AX35+IF(Init!$S36=0,0,SliceResource!AX35)+IF(Init!$T36=0,Tier2!AX35,'PNGC T2 Allocation'!AX35)+T2Remarketing!AX35","v":9438.6440000000002},{"$f":"Tier1!AY35+IF(Init!$S36=0,0,SliceResource!AY35)+IF(Init!$T36=0,Tier2!AY35,'PNGC T2 Allocation'!AY35)+T2Remarketing!AY35","v":7638.3040000000001}]
[null,10106,"Clearwater Power",{"$f":"Tier1!D44+IF(Init!$S45=0,0,SliceResource!D44)+IF(Init!$T45=0,Tier2!D44,'PNGC T2 Allocation'!D44)+T2Remarketing!D44","v":10021.522000000001},{"$f":"Tier1!E44+IF(Init!$S45=0,0,SliceResource!E44)+IF(Init!$T45=0,Tier2!E44,'PNGC T2 Allocation'!E44)+T2Remarketing!E44","v":5765.8950000000004},{"$f":"Tier1!F44+IF(Init!$S45=0,0,SliceResource!F44)+IF(Init!$T45=0,Tier2!F44,'PNGC T2 Allocation'!F44)+T2Remarketing!F44","v":11923.81},{"$f":"Tier1!G44+IF(Init!$S45=0,0,SliceResource!G44)+IF(Init!$T45=0,Tier2!G44,'PNGC T2 Allocation'!G44)+T2Remarketing!G44","v":7823.0529999999999},{"$f":"Tier1!H44+IF(Init!$S45=0,0,SliceResource!H44)+IF(Init!$T45=0,Tier2!H44,'PNGC T2 Allocation'!H44)+T2Remarketing!H44","v":14634.287},{"$f":"Tier1!I44+IF(Init!$S45=0,0,SliceResource!I44)+IF(Init!$T45=0,Tier2!I44,'PNGC T2 Allocation'!I44)+T2Remarketing!I44","v":9726.69},{"$f":"Tier1!J44+IF(Init!$S45=0,0,SliceResource!J44)+IF(Init!$T45=0,Tier2!J44,'PNGC T2 Allocation'!J44)+T2Remarketing!J44","v":13518.413},{"$f":"Tier1!K44+IF(Init!$S45=0,0,SliceResource!K44)+IF(Init!$T45=0,Tier2!K44,'PNGC T2 Allocation'!K44)+T2Remarketing!K44","v":8936.6749999999993},{"$f":"Tier1!L44+IF(Init!$S45=0,0,SliceResource!L44)+IF(Init!$T45=0,Tier2!L44,'PNGC T2 Allocation'!L44)+T2Remarketing!L44","v":12428.445},{"$f":"Tier1!M44+IF(Init!$S45=0,0,SliceResource!M44)+IF(Init!$T45=0,Tier2!M44,'PNGC T2 Allocation'!M44)+T2Remarketing!M44","v":7741.3649999999998},{"$f":"Tier1!N44+IF(Init!$S45=0,0,SliceResource!N44)+IF(Init!$T45=0,Tier2!N44,'PNGC T2 Allocation'!N44)+T2Remarketing!N44","v":11631.154},{"$f":"Tier1!O44+IF(Init!$S45=0,0,SliceResource!O44)+IF(Init!$T45=0,Tier2!O44,'PNGC T2 Allocation'!O44)+T2Remarketing!O44","v":7029.08},{"$f":"Tier1!P44+IF(Init!$S45=0,0,SliceResource!P44)+IF(Init!$T45=0,Tier2!P44,'PNGC T2 Allocation'!P44)+T2Remarketing!P44","v":10179.678},{"$f":"Tier1!Q44+IF(Init!$S45=0,0,SliceResource!Q44)+IF(Init!$T45=0,Tier2!Q44,'PNGC T2 Allocation'!Q44)+T2Remarketing!Q44","v":6005.3360000000002},{"$f":"Tier1!R44+IF(Init!$S45=0,0,SliceResource!R44)+IF(Init!$T45=0,Tier2!R44,'PNGC T2 Allocation'!R44)+T2Remarketing!R44","v":8912.9159999999993},{"$f":"Tier1!S44+IF(Init!$S45=0,0,SliceResource!S44)+IF(Init!$T45=0,Tier2!S44,'PNGC T2 Allocation'!S44)+T2Remarketing!S44","v":5546.5540000000001},{"$f":"Tier1!T44+IF(Init!$S45=0,0,SliceResource!T44)+IF(Init!$T45=0,Tier2!T44,'PNGC T2 Allocation'!T44)+T2Remarketing!T44","v":8912.6479999999992},{"$f":"Tier1!U44+IF(Init!$S45=0,0,SliceResource!U44)+IF(Init!$T45=0,Tier2!U44,'PNGC T2 Allocation'!U44)+T2Remarketing!U44","v":4861.1369999999997},{"$f":"Tier1!V44+IF(Init!$S45=0,0,SliceResource!V44)+IF(Init!$T45=0,Tier2!V44,'PNGC T2 Allocation'!V44)+T2Remarketing!V44","v":9488.9339999999993},{"$f":"Tier1!W44+IF(Init!$S45=0,0,SliceResource!W44)+IF(Init!$T45=0,Tier2!W44,'PNGC T2 Allocation'!W44)+T2Remarketing!W44","v":5505.7479999999996},{"$f":"Tier1!X44+IF(Init!$S45=0,0,SliceResource!X44)+IF(Init!$T45=0,Tier2!X44,'PNGC T2 Allocation'!X44)+T2Remarketing!X44","v":9790.7260000000006},{"$f":"Tier1!Y44+IF(Init!$S45=0,0,SliceResource!Y44)+IF(Init!$T45=0,Tier2!Y44,'PNGC T2 Allocation'!Y44)+T2Remarketing!Y44","v":5159.1530000000002},{"$f":"Tier1!Z44+IF(Init!$S45=0,0,SliceResource!Z44)+IF(Init!$T45=0,Tier2!Z44,'PNGC T2 Allocation'!Z44)+T2Remarketing!Z44","v":8633.5139999999992},{"$f":"Tier1!AA44+IF(Init!$S45=0,0,SliceResource!AA44)+IF(Init!$T45=0,Tier2!AA44,'PNGC T2 Allocation'!AA44)+T2Remarketing!AA44","v":5197.5870000000004},{"$f":"Tier1!AB44+IF(Init!$S45=0,0,SliceResource!AB44)+IF(Init!$T45=0,Tier2!AB44,'PNGC T2 Allocation'!AB44)+T2Remarketing!AB44","v":10063.725128703254},{"$f":"Tier1!AC44+IF(Init!$S45=0,0,SliceResource!AC44)+IF(Init!$T45=0,Tier2!AC44,'PNGC T2 Allocation'!AC44)+T2Remarketing!AC44","v":5788.7430373967936},{"$f":"Tier1!AD44+IF(Init!$S45=0,0,SliceResource!AD44)+IF(Init!$T45=0,Tier2!AD44,'PNGC T2 Allocation'!AD44)+T2Remarketing!AD44","v":11964.564892180671},{"$f":"Tier1!AE44+IF(Init!$S45=0,0,SliceResource!AE44)+IF(Init!$T45=0,Tier2!AE44,'PNGC T2 Allocation'!AE44)+T2Remarketing!AE44","v":7847.8658897523064},{"$f":"Tier1!AF44+IF(Init!$S45=0,0,SliceResource!AF44)+IF(Init!$T45=0,Tier2!AF44,'PNGC T2 Allocation'!AF44)+T2Remarketing!AF44","v":14674.069383195727},{"$f":"Tier1!AG44+IF(Init!$S45=0,0,SliceResource!AG44)+IF(Init!$T45=0,Tier2!AG44,'PNGC T2 Allocation'!AG44)+T2Remarketing!AG44","v":9751.9527829043218},{"$f":"Tier1!AH44+IF(Init!$S45=0,0,SliceResource!AH44)+IF(Init!$T45=0,Tier2!AH44,'PNGC T2 Allocation'!AH44)+T2Remarketing!AH44","v":13558.648637688197},{"$f":"Tier1!AI44+IF(Init!$S45=0,0,SliceResource!AI44)+IF(Init!$T45=0,Tier2!AI44,'PNGC T2 Allocation'!AI44)+T2Remarketing!AI44","v":8961.4835284118508},{"$f":"Tier1!AJ44+IF(Init!$S45=0,0,SliceResource!AJ44)+IF(Init!$T45=0,Tier2!AJ44,'PNGC T2 Allocation'!AJ44)+T2Remarketing!AJ44","v":12095.80889218067},{"$f":"Tier1!AK44+IF(Init!$S45=0,0,SliceResource!AK44)+IF(Init!$T45=0,Tier2!AK44,'PNGC T2 Allocation'!AK44)+T2Remarketing!AK44","v":7533.0474191355033},{"$f":"Tier1!AL44+IF(Init!$S45=0,0,SliceResource!AL44)+IF(Init!$T45=0,Tier2!AL44,'PNGC T2 Allocation'!AL44)+T2Remarketing!AL44","v":11672.431128703254},{"$f":"Tier1!AM44+IF(Init!$S45=0,0,SliceResource!AM44)+IF(Init!$T45=0,Tier2!AM44,'PNGC T2 Allocation'!AM44)+T2Remarketing!AM44","v":7052.8718033025743},{"$f":"Tier1!AN44+IF(Init!$S45=0,0,SliceResource!AN44)+IF(Init!$T45=0,Tier2!AN44,'PNGC T2 Allocation'!AN44)+T2Remarketing!AN44","v":10221.779383195726},{"$f":"Tier1!AO44+IF(Init!$S45=0,0,SliceResource!AO44)+IF(Init!$T45=0,Tier2!AO44,'PNGC T2 Allocation'!AO44)+T2Remarketing!AO44","v":6028.83016464303},{"$f":"Tier1!AP44+IF(Init!$S45=0,0,SliceResource!AP44)+IF(Init!$T45=0,Tier2!AP44,'PNGC T2 Allocation'!AP44)+T2Remarketing!AP44","v":8954.3436376881982},{"$f":"Tier1!AQ44+IF(Init!$S45=0,0,SliceResource!AQ44)+IF(Init!$T45=0,Tier2!AQ44,'PNGC T2 Allocation'!AQ44)+T2Remarketing!AQ44","v":5570.1825284118504},{"$f":"Tier1!AR44+IF(Init!$S45=0,0,SliceResource!AR44)+IF(Init!$T45=0,Tier2!AR44,'PNGC T2 Allocation'!AR44)+T2Remarketing!AR44","v":8956.2383831957268},{"$f":"Tier1!AS44+IF(Init!$S45=0,0,SliceResource!AS44)+IF(Init!$T45=0,Tier2!AS44,'PNGC T2 Allocation'!AS44)+T2Remarketing!AS44","v":4883.1501646430297},{"$f":"Tier1!AT44+IF(Init!$S45=0,0,SliceResource!AT44)+IF(Init!$T45=0,Tier2!AT44,'PNGC T2 Allocation'!AT44)+T2Remarketing!AT44","v":9531.3533831957266},{"$f":"Tier1!AU44+IF(Init!$S45=0,0,SliceResource!AU44)+IF(Init!$T45=0,Tier2!AU44,'PNGC T2 Allocation'!AU44)+T2Remarketing!AU44","v":5528.3907829043228},{"$f":"Tier1!AV44+IF(Init!$S45=0,0,SliceResource!AV44)+IF(Init!$T45=0,Tier2!AV44,'PNGC T2 Allocation'!AV44)+T2Remarketing!AV44","v":9834.9643831957255},{"$f":"Tier1!AW44+IF(Init!$S45=0,0,SliceResource!AW44)+IF(Init!$T45=0,Tier2!AW44,'PNGC T2 Allocation'!AW44)+T2Remarketing!AW44","v":5179.9757829043228},{"$f":"Tier1!AX44+IF(Init!$S45=0,0,SliceResource!AX44)+IF(Init!$T45=0,Tier2!AX44,'PNGC T2 Allocation'!AX44)+T2Remarketing!AX44","v":8675.5916376881978},{"$f":"Tier1!AY44+IF(Init!$S45=0,0,SliceResource!AY44)+IF(Init!$T45=0,Tier2!AY44,'PNGC T2 Allocation'!AY44)+T2Remarketing!AY44","v":5221.1139101505587}]
[null,10136,"Douglas Electric Cooperative",{"$f":"Tier1!D53+IF(Init!$S54=0,0,SliceResource!D53)+IF(Init!$T54=0,Tier2!D53,'PNGC T2 Allocation'!D53)+T2Remarketing!D53","v":7863.6310000000003},{"$f":"Tier1!E53+IF(Init!$S54=0,0,SliceResource!E53)+IF(Init!$T54=0,Tier2!E53,'PNGC T2 Allocation'!E53)+T2Remarketing!E53","v":4342.8519999999999},{"$f":"Tier1!F53+IF(Init!$S54=0,0,SliceResource!F53)+IF(Init!$T54=0,Tier2!F53,'PNGC T2 Allocation'!F53)+T2Remarketing!F53","v":9720.5139999999992},{"$f":"Tier1!G53+IF(Init!$S54=0,0,SliceResource!G53)+IF(Init!$T54=0,Tier2!G53,'PNGC T2 Allocation'!G53)+T2Remarketing!G53","v":6372.0439999999999},{"$f":"Tier1!H53+IF(Init!$S54=0,0,SliceResource!H53)+IF(Init!$T54=0,Tier2!H53,'PNGC T2 Allocation'!H53)+T2Remarketing!H53","v":10637.856},{"$f":"Tier1!I53+IF(Init!$S54=0,0,SliceResource!I53)+IF(Init!$T54=0,Tier2!I53,'PNGC T2 Allocation'!I53)+T2Remarketing!I53","v":7531.2449999999999},{"$f":"Tier1!J53+IF(Init!$S54=0,0,SliceResource!J53)+IF(Init!$T54=0,Tier2!J53,'PNGC T2 Allocation'!J53)+T2Remarketing!J53","v":10969.789000000001},{"$f":"Tier1!K53+IF(Init!$S54=0,0,SliceResource!K53)+IF(Init!$T54=0,Tier2!K53,'PNGC T2 Allocation'!K53)+T2Remarketing!K53","v":7247.75},{"$f":"Tier1!L53+IF(Init!$S54=0,0,SliceResource!L53)+IF(Init!$T54=0,Tier2!L53,'PNGC T2 Allocation'!L53)+T2Remarketing!L53","v":9833.0190000000002},{"$f":"Tier1!M53+IF(Init!$S54=0,0,SliceResource!M53)+IF(Init!$T54=0,Tier2!M53,'PNGC T2 Allocation'!M53)+T2Remarketing!M53","v":5972.2910000000002},{"$f":"Tier1!N53+IF(Init!$S54=0,0,SliceResource!N53)+IF(Init!$T54=0,Tier2!N53,'PNGC T2 Allocation'!N53)+T2Remarketing!N53","v":8841.2510000000002},{"$f":"Tier1!O53+IF(Init!$S54=0,0,SliceResource!O53)+IF(Init!$T54=0,Tier2!O53,'PNGC T2 Allocation'!O53)+T2Remarketing!O53","v":5758.1189999999997},{"$f":"Tier1!P53+IF(Init!$S54=0,0,SliceResource!P53)+IF(Init!$T54=0,Tier2!P53,'PNGC T2 Allocation'!P53)+T2Remarketing!P53","v":8560.6880000000001},{"$f":"Tier1!Q53+IF(Init!$S54=0,0,SliceResource!Q53)+IF(Init!$T54=0,Tier2!Q53,'PNGC T2 Allocation'!Q53)+T2Remarketing!Q53","v":5090.2520000000004},{"$f":"Tier1!R53+IF(Init!$S54=0,0,SliceResource!R53)+IF(Init!$T54=0,Tier2!R53,'PNGC T2 Allocation'!R53)+T2Remarketing!R53","v":6888.2740000000003},{"$f":"Tier1!S53+IF(Init!$S54=0,0,SliceResource!S53)+IF(Init!$T54=0,Tier2!S53,'PNGC T2 Allocation'!S53)+T2Remarketing!S53","v":4740.2179999999998},{"$f":"Tier1!T53+IF(Init!$S54=0,0,SliceResource!T53)+IF(Init!$T54=0,Tier2!T53,'PNGC T2 Allocation'!T53)+T2Remarketing!T53","v":6969.027},{"$f":"Tier1!U53+IF(Init!$S54=0,0,SliceResource!U53)+IF(Init!$T54=0,Tier2!U53,'PNGC T2 Allocation'!U53)+T2Remarketing!U53","v":3856.5940000000001},{"$f":"Tier1!V53+IF(Init!$S54=0,0,SliceResource!V53)+IF(Init!$T54=0,Tier2!V53,'PNGC T2 Allocation'!V53)+T2Remarketing!V53","v":7506.2719999999999},{"$f":"Tier1!W53+IF(Init!$S54=0,0,SliceResource!W53)+IF(Init!$T54=0,Tier2!W53,'PNGC T2 Allocation'!W53)+T2Remarketing!W53","v":4347.0159999999996},{"$f":"Tier1!X53+IF(Init!$S54=0,0,SliceResource!X53)+IF(Init!$T54=0,Tier2!X53,'PNGC T2 Allocation'!X53)+T2Remarketing!X53","v":7622.0889999999999},{"$f":"Tier1!Y53+IF(Init!$S54=0,0,SliceResource!Y53)+IF(Init!$T54=0,Tier2!Y53,'PNGC T2 Allocation'!Y53)+T2Remarketing!Y53","v":4387.7929999999997},{"$f":"Tier1!Z53+IF(Init!$S54=0,0,SliceResource!Z53)+IF(Init!$T54=0,Tier2!Z53,'PNGC T2 Allocation'!Z53)+T2Remarketing!Z53","v":6769.3410000000003},{"$f":"Tier1!AA53+IF(Init!$S54=0,0,SliceResource!AA53)+IF(Init!$T54=0,Tier2!AA53,'PNGC T2 Allocation'!AA53)+T2Remarketing!AA53","v":4089.2190000000001},{"$f":"Tier1!AB53+IF(Init!$S54=0,0,SliceResource!AB53)+IF(Init!$T54=0,Tier2!AB53,'PNGC T2 Allocation'!AB53)+T2Remarketing!AB53","v":7944.085},{"$f":"Tier1!AC53+IF(Init!$S54=0,0,SliceResource!AC53)+IF(Init!$T54=0,Tier2!AC53,'PNGC T2 Allocation'!AC53)+T2Remarketing!AC53","v":4387.2849999999999},{"$f":"Tier1!AD53+IF(Init!$S54=0,0,SliceResource!AD53)+IF(Init!$T54=0,Tier2!AD53,'PNGC T2 Allocation'!AD53)+T2Remarketing!AD53","v":9390.3330000000005},{"$f":"Tier1!AE53+IF(Init!$S54=0,0,SliceResource!AE53)+IF(Init!$T54=0,Tier2!AE53,'PNGC T2 Allocation'!AE53)+T2Remarketing!AE53","v":6836.8220000000001},{"$f":"Tier1!AF53+IF(Init!$S54=0,0,SliceResource!AF53)+IF(Init!$T54=0,Tier2!AF53,'PNGC T2 Allocation'!AF53)+T2Remarketing!AF53","v":11169.65},{"$f":"Tier1!AG53+IF(Init!$S54=0,0,SliceResource!AG53)+IF(Init!$T54=0,Tier2!AG53,'PNGC T2 Allocation'!AG53)+T2Remarketing!AG53","v":7139.2889999999998},{"$f":"Tier1!AH53+IF(Init!$S54=0,0,SliceResource!AH53)+IF(Init!$T54=0,Tier2!AH53,'PNGC T2 Allocation'!AH53)+T2Remarketing!AH53","v":10602.957},{"$f":"Tier1!AI53+IF(Init!$S54=0,0,SliceResource!AI53)+IF(Init!$T54=0,Tier2!AI53,'PNGC T2 Allocation'!AI53)+T2Remarketing!AI53","v":7754.549},{"$f":"Tier1!AJ53+IF(Init!$S54=0,0,SliceResource!AJ53)+IF(Init!$T54=0,Tier2!AJ53,'PNGC T2 Allocation'!AJ53)+T2Remarketing!AJ53","v":9581.2749999999996},{"$f":"Tier1!AK53+IF(Init!$S54=0,0,SliceResource!AK53)+IF(Init!$T54=0,Tier2!AK53,'PNGC T2 Allocation'!AK53)+T2Remarketing!AK53","v":5912.848},{"$f":"Tier1!AL53+IF(Init!$S54=0,0,SliceResource!AL53)+IF(Init!$T54=0,Tier2!AL53,'PNGC T2 Allocation'!AL53)+T2Remarketing!AL53","v":9283.0249999999996},{"$f":"Tier1!AM53+IF(Init!$S54=0,0,SliceResource!AM53)+IF(Init!$T54=0,Tier2!AM53,'PNGC T2 Allocation'!AM53)+T2Remarketing!AM53","v":5447.3050000000003},{"$f":"Tier1!AN53+IF(Init!$S54=0,0,SliceResource!AN53)+IF(Init!$T54=0,Tier2!AN53,'PNGC T2 Allocation'!AN53)+T2Remarketing!AN53","v":8641.3359999999993},{"$f":"Tier1!AO53+IF(Init!$S54=0,0,SliceResource!AO53)+IF(Init!$T54=0,Tier2!AO53,'PNGC T2 Allocation'!AO53)+T2Remarketing!AO53","v":5138.2049999999999},{"$f":"Tier1!AP53+IF(Init!$S54=0,0,SliceResource!AP53)+IF(Init!$T54=0,Tier2!AP53,'PNGC T2 Allocation'!AP53)+T2Remarketing!AP53","v":6961.4709999999995},{"$f":"Tier1!AQ53+IF(Init!$S54=0,0,SliceResource!AQ53)+IF(Init!$T54=0,Tier2!AQ53,'PNGC T2 Allocation'!AQ53)+T2Remarketing!AQ53","v":4790.59},{"$f":"Tier1!AR53+IF(Init!$S54=0,0,SliceResource!AR53)+IF(Init!$T54=0,Tier2!AR53,'PNGC T2 Allocation'!AR53)+T2Remarketing!AR53","v":7047.299},{"$f":"Tier1!AS53+IF(Init!$S54=0,0,SliceResource!AS53)+IF(Init!$T54=0,Tier2!AS53,'PNGC T2 Allocation'!AS53)+T2Remarketing!AS53","v":3899.9090000000001},{"$f":"Tier1!AT53+IF(Init!$S54=0,0,SliceResource!AT53)+IF(Init!$T54=0,Tier2!AT53,'PNGC T2 Allocation'!AT53)+T2Remarketing!AT53","v":7584.9049999999997},{"$f":"Tier1!AU53+IF(Init!$S54=0,0,SliceResource!AU53)+IF(Init!$T54=0,Tier2!AU53,'PNGC T2 Allocation'!AU53)+T2Remarketing!AU53","v":4392.5540000000001},{"$f":"Tier1!AV53+IF(Init!$S54=0,0,SliceResource!AV53)+IF(Init!$T54=0,Tier2!AV53,'PNGC T2 Allocation'!AV53)+T2Remarketing!AV53","v":7701.152},{"$f":"Tier1!AW53+IF(Init!$S54=0,0,SliceResource!AW53)+IF(Init!$T54=0,Tier2!AW53,'PNGC T2 Allocation'!AW53)+T2Remarketing!AW53","v":4433.3069999999998},{"$f":"Tier1!AX53+IF(Init!$S54=0,0,SliceResource!AX53)+IF(Init!$T54=0,Tier2!AX53,'PNGC T2 Allocation'!AX53)+T2Remarketing!AX53","v":6845.2240000000002},{"$f":"Tier1!AY53+IF(Init!$S54=0,0,SliceResource!AY53)+IF(Init!$T54=0,Tier2!AY53,'PNGC T2 Allocation'!AY53)+T2Remarketing!AY53","v":4135.0590000000002}]
[null,10174,"Farmers Elec Coop",{"$f":"Tier1!D62+IF(Init!$S63=0,0,SliceResource!D62)+IF(Init!$T63=0,Tier2!D62,'PNGC T2 Allocation'!D62)+T2Remarketing!D62","v":170.91},{"$f":"Tier1!E62+IF(Init!$S63=0,0,SliceResource!E62)+IF(Init!$T63=0,Tier2!E62,'PNGC T2 Allocation'!E62)+T2Remarketing!E62","v":115.081},{"$f":"Tier1!F62+IF(Init!$S63=0,0,SliceResource!F62)+IF(Init!$T63=0,Tier2!F62,'PNGC T2 Allocation'!F62)+T2Remarketing!F62","v":218.10300000000001},{"$f":"Tier1!G62+IF(Init!$S63=0,0,SliceResource!G62)+IF(Init!$T63=0,Tier2!G62,'PNGC T2 Allocation'!G62)+T2Remarketing!G62","v":169.92400000000001},{"$f":"Tier1!H62+IF(Init!$S63=0,0,SliceResource!H62)+IF(Init!$T63=0,Tier2!H62,'PNGC T2 Allocation'!H62)+T2Remarketing!H62","v":284.08100000000002},{"$f":"Tier1!I62+IF(Init!$S63=0,0,SliceResource!I62)+IF(Init!$T63=0,Tier2!I62,'PNGC T2 Allocation'!I62)+T2Remarketing!I62","v":238.637},{"$f":"Tier1!J62+IF(Init!$S63=0,0,SliceResource!J62)+IF(Init!$T63=0,Tier2!J62,'PNGC T2 Allocation'!J62)+T2Remarketing!J62","v":300.33499999999998},{"$f":"Tier1!K62+IF(Init!$S63=0,0,SliceResource!K62)+IF(Init!$T63=0,Tier2!K62,'PNGC T2 Allocation'!K62)+T2Remarketing!K62","v":236.68299999999999},{"$f":"Tier1!L62+IF(Init!$S63=0,0,SliceResource!L62)+IF(Init!$T63=0,Tier2!L62,'PNGC T2 Allocation'!L62)+T2Remarketing!L62","v":256.26799999999997},{"$f":"Tier1!M62+IF(Init!$S63=0,0,SliceResource!M62)+IF(Init!$T63=0,Tier2!M62,'PNGC T2 Allocation'!M62)+T2Remarketing!M62","v":190.86699999999999},{"$f":"Tier1!N62+IF(Init!$S63=0,0,SliceResource!N62)+IF(Init!$T63=0,Tier2!N62,'PNGC T2 Allocation'!N62)+T2Remarketing!N62","v":203.732},{"$f":"Tier1!O62+IF(Init!$S63=0,0,SliceResource!O62)+IF(Init!$T63=0,Tier2!O62,'PNGC T2 Allocation'!O62)+T2Remarketing!O62","v":161.87899999999999},{"$f":"Tier1!P62+IF(Init!$S63=0,0,SliceResource!P62)+IF(Init!$T63=0,Tier2!P62,'PNGC T2 Allocation'!P62)+T2Remarketing!P62","v":181.696},{"$f":"Tier1!Q62+IF(Init!$S63=0,0,SliceResource!Q62)+IF(Init!$T63=0,Tier2!Q62,'PNGC T2 Allocation'!Q62)+T2Remarketing!Q62","v":128.65799999999999},{"$f":"Tier1!R62+IF(Init!$S63=0,0,SliceResource!R62)+IF(Init!$T63=0,Tier2!R62,'PNGC T2 Allocation'!R62)+T2Remarketing!R62","v":163.55000000000001},{"$f":"Tier1!S62+IF(Init!$S63=0,0,SliceResource!S62)+IF(Init!$T63=0,Tier2!S62,'PNGC T2 Allocation'!S62)+T2Remarketing!S62","v":128.06100000000001},{"$f":"Tier1!T62+IF(Init!$S63=0,0,SliceResource!T62)+IF(Init!$T63=0,Tier2!T62,'PNGC T2 Allocation'!T62)+T2Remarketing!T62","v":193.185},{"$f":"Tier1!U62+IF(Init!$S63=0,0,SliceResource!U62)+IF(Init!$T63=0,Tier2!U62,'PNGC T2 Allocation'!U62)+T2Remarketing!U62","v":119.18300000000001},{"$f":"Tier1!V62+IF(Init!$S63=0,0,SliceResource!V62)+IF(Init!$T63=0,Tier2!V62,'PNGC T2 Allocation'!V62)+T2Remarketing!V62","v":205.25700000000001},{"$f":"Tier1!W62+IF(Init!$S63=0,0,SliceResource!W62)+IF(Init!$T63=0,Tier2!W62,'PNGC T2 Allocation'!W62)+T2Remarketing!W62","v":131.441},{"$f":"Tier1!X62+IF(Init!$S63=0,0,SliceResource!X62)+IF(Init!$T63=0,Tier2!X62,'PNGC T2 Allocation'!X62)+T2Remarketing!X62","v":186.46},{"$f":"Tier1!Y62+IF(Init!$S63=0,0,SliceResource!Y62)+IF(Init!$T63=0,Tier2!Y62,'PNGC T2 Allocation'!Y62)+T2Remarketing!Y62","v":117.72499999999999},{"$f":"Tier1!Z62+IF(Init!$S63=0,0,SliceResource!Z62)+IF(Init!$T63=0,Tier2!Z62,'PNGC T2 Allocation'!Z62)+T2Remarketing!Z62","v":157.15199999999999},{"$f":"Tier1!AA62+IF(Init!$S63=0,0,SliceResource!AA62)+IF(Init!$T63=0,Tier2!AA62,'PNGC T2 Allocation'!AA62)+T2Remarketing!AA62","v":107.937},{"$f":"Tier1!AB62+IF(Init!$S63=0,0,SliceResource!AB62)+IF(Init!$T63=0,Tier2!AB62,'PNGC T2 Allocation'!AB62)+T2Remarketing!AB62","v":170.91},{"$f":"Tier1!AC62+IF(Init!$S63=0,0,SliceResource!AC62)+IF(Init!$T63=0,Tier2!AC62,'PNGC T2 Allocation'!AC62)+T2Remarketing!AC62","v":115.081},{"$f":"Tier1!AD62+IF(Init!$S63=0,0,SliceResource!AD62)+IF(Init!$T63=0,Tier2!AD62,'PNGC T2 Allocation'!AD62)+T2Remarketing!AD62","v":208.93899999999999},{"$f":"Tier1!AE62+IF(Init!$S63=0,0,SliceResource!AE62)+IF(Init!$T63=0,Tier2!AE62,'PNGC T2 Allocation'!AE62)+T2Remarketing!AE62","v":179.089},{"$f":"Tier1!AF62+IF(Init!$S63=0,0,SliceResource!AF62)+IF(Init!$T63=0,Tier2!AF62,'PNGC T2 Allocation'!AF62)+T2Remarketing!AF62","v":296.04500000000002},{"$f":"Tier1!AG62+IF(Init!$S63=0,0,SliceResource!AG62)+IF(Init!$T63=0,Tier2!AG62,'PNGC T2 Allocation'!AG62)+T2Remarketing!AG62","v":226.673},{"$f":"Tier1!AH62+IF(Init!$S63=0,0,SliceResource!AH62)+IF(Init!$T63=0,Tier2!AH62,'PNGC T2 Allocation'!AH62)+T2Remarketing!AH62","v":288.04399999999998},{"$f":"Tier1!AI62+IF(Init!$S63=0,0,SliceResource!AI62)+IF(Init!$T63=0,Tier2!AI62,'PNGC T2 Allocation'!AI62)+T2Remarketing!AI62","v":248.97499999999999},{"$f":"Tier1!AJ62+IF(Init!$S63=0,0,SliceResource!AJ62)+IF(Init!$T63=0,Tier2!AJ62,'PNGC T2 Allocation'!AJ62)+T2Remarketing!AJ62","v":246.285},{"$f":"Tier1!AK62+IF(Init!$S63=0,0,SliceResource!AK62)+IF(Init!$T63=0,Tier2!AK62,'PNGC T2 Allocation'!AK62)+T2Remarketing!AK62","v":185.43100000000001},{"$f":"Tier1!AL62+IF(Init!$S63=0,0,SliceResource!AL62)+IF(Init!$T63=0,Tier2!AL62,'PNGC T2 Allocation'!AL62)+T2Remarketing!AL62","v":212.11199999999999},{"$f":"Tier1!AM62+IF(Init!$S63=0,0,SliceResource!AM62)+IF(Init!$T63=0,Tier2!AM62,'PNGC T2 Allocation'!AM62)+T2Remarketing!AM62","v":153.5},{"$f":"Tier1!AN62+IF(Init!$S63=0,0,SliceResource!AN62)+IF(Init!$T63=0,Tier2!AN62,'PNGC T2 Allocation'!AN62)+T2Remarketing!AN62","v":181.696},{"$f":"Tier1!AO62+IF(Init!$S63=0,0,SliceResource!AO62)+IF(Init!$T63=0,Tier2!AO62,'PNGC T2 Allocation'!AO62)+T2Remarketing!AO62","v":128.65799999999999},{"$f":"Tier1!AP62+IF(Init!$S63=0,0,SliceResource!AP62)+IF(Init!$T63=0,Tier2!AP62,'PNGC T2 Allocation'!AP62)+T2Remarketing!AP62","v":163.55000000000001},{"$f":"Tier1!AQ62+IF(Init!$S63=0,0,SliceResource!AQ62)+IF(Init!$T63=0,Tier2!AQ62,'PNGC T2 Allocation'!AQ62)+T2Remarketing!AQ62","v":128.06100000000001},{"$f":"Tier1!AR62+IF(Init!$S63=0,0,SliceResource!AR62)+IF(Init!$T63=0,Tier2!AR62,'PNGC T2 Allocation'!AR62)+T2Remarketing!AR62","v":193.185},{"$f":"Tier1!AS62+IF(Init!$S63=0,0,SliceResource!AS62)+IF(Init!$T63=0,Tier2!AS62,'PNGC T2 Allocation'!AS62)+T2Remarketing!AS62","v":119.18300000000001},{"$f":"Tier1!AT62+IF(Init!$S63=0,0,SliceResource!AT62)+IF(Init!$T63=0,Tier2!AT62,'PNGC T2 Allocation'!AT62)+T2Remarketing!AT62","v":205.25700000000001},{"$f":"Tier1!AU62+IF(Init!$S63=0,0,SliceResource!AU62)+IF(Init!$T63=0,Tier2!AU62,'PNGC T2 Allocation'!AU62)+T2Remarketing!AU62","v":131.441},{"$f":"Tier1!AV62+IF(Init!$S63=0,0,SliceResource!AV62)+IF(Init!$T63=0,Tier2!AV62,'PNGC T2 Allocation'!AV62)+T2Remarketing!AV62","v":186.46},{"$f":"Tier1!AW62+IF(Init!$S63=0,0,SliceResource!AW62)+IF(Init!$T63=0,Tier2!AW62,'PNGC T2 Allocation'!AW62)+T2Remarketing!AW62","v":117.72499999999999},{"$f":"Tier1!AX62+IF(Init!$S63=0,0,SliceResource!AX62)+IF(Init!$T63=0,Tier2!AX62,'PNGC T2 Allocation'!AX62)+T2Remarketing!AX62","v":157.15199999999999},{"$f":"Tier1!AY62+IF(Init!$S63=0,0,SliceResource!AY62)+IF(Init!$T63=0,Tier2!AY62,'PNGC T2 Allocation'!AY62)+T2Remarketing!AY62","v":107.937}]
[null,10203,"Idaho County L & P",{"$f":"Tier1!D71+IF(Init!$S72=0,0,SliceResource!D71)+IF(Init!$T72=0,Tier2!D71,'PNGC T2 Allocation'!D71)+T2Remarketing!D71","v":2616.5010000000002},{"$f":"Tier1!E71+IF(Init!$S72=0,0,SliceResource!E71)+IF(Init!$T72=0,Tier2!E71,'PNGC T2 Allocation'!E71)+T2Remarketing!E71","v":1474.28},{"$f":"Tier1!F71+IF(Init!$S72=0,0,SliceResource!F71)+IF(Init!$T72=0,Tier2!F71,'PNGC T2 Allocation'!F71)+T2Remarketing!F71","v":3174.8159999999998},{"$f":"Tier1!G71+IF(Init!$S72=0,0,SliceResource!G71)+IF(Init!$T72=0,Tier2!G71,'PNGC T2 Allocation'!G71)+T2Remarketing!G71","v":2242.5},{"$f":"Tier1!H71+IF(Init!$S72=0,0,SliceResource!H71)+IF(Init!$T72=0,Tier2!H71,'PNGC T2 Allocation'!H71)+T2Remarketing!H71","v":3908.8139999999999},{"$f":"Tier1!I71+IF(Init!$S72=0,0,SliceResource!I71)+IF(Init!$T72=0,Tier2!I71,'PNGC T2 Allocation'!I71)+T2Remarketing!I71","v":2702.373},{"$f":"Tier1!J71+IF(Init!$S72=0,0,SliceResource!J71)+IF(Init!$T72=0,Tier2!J71,'PNGC T2 Allocation'!J71)+T2Remarketing!J71","v":3769.096},{"$f":"Tier1!K71+IF(Init!$S72=0,0,SliceResource!K71)+IF(Init!$T72=0,Tier2!K71,'PNGC T2 Allocation'!K71)+T2Remarketing!K71","v":2620.7350000000001},{"$f":"Tier1!L71+IF(Init!$S72=0,0,SliceResource!L71)+IF(Init!$T72=0,Tier2!L71,'PNGC T2 Allocation'!L71)+T2Remarketing!L71","v":3239.962},{"$f":"Tier1!M71+IF(Init!$S72=0,0,SliceResource!M71)+IF(Init!$T72=0,Tier2!M71,'PNGC T2 Allocation'!M71)+T2Remarketing!M71","v":2109.7449999999999},{"$f":"Tier1!N71+IF(Init!$S72=0,0,SliceResource!N71)+IF(Init!$T72=0,Tier2!N71,'PNGC T2 Allocation'!N71)+T2Remarketing!N71","v":3042.328},{"$f":"Tier1!O71+IF(Init!$S72=0,0,SliceResource!O71)+IF(Init!$T72=0,Tier2!O71,'PNGC T2 Allocation'!O71)+T2Remarketing!O71","v":1976.739},{"$f":"Tier1!P71+IF(Init!$S72=0,0,SliceResource!P71)+IF(Init!$T72=0,Tier2!P71,'PNGC T2 Allocation'!P71)+T2Remarketing!P71","v":2597.6819999999998},{"$f":"Tier1!Q71+IF(Init!$S72=0,0,SliceResource!Q71)+IF(Init!$T72=0,Tier2!Q71,'PNGC T2 Allocation'!Q71)+T2Remarketing!Q71","v":1611.337},{"$f":"Tier1!R71+IF(Init!$S72=0,0,SliceResource!R71)+IF(Init!$T72=0,Tier2!R71,'PNGC T2 Allocation'!R71)+T2Remarketing!R71","v":2268.8449999999998},{"$f":"Tier1!S71+IF(Init!$S72=0,0,SliceResource!S71)+IF(Init!$T72=0,Tier2!S71,'PNGC T2 Allocation'!S71)+T2Remarketing!S71","v":1470.133},{"$f":"Tier1!T71+IF(Init!$S72=0,0,SliceResource!T71)+IF(Init!$T72=0,Tier2!T71,'PNGC T2 Allocation'!T71)+T2Remarketing!T71","v":2281.598},{"$f":"Tier1!U71+IF(Init!$S72=0,0,SliceResource!U71)+IF(Init!$T72=0,Tier2!U71,'PNGC T2 Allocation'!U71)+T2Remarketing!U71","v":1321.44},{"$f":"Tier1!V71+IF(Init!$S72=0,0,SliceResource!V71)+IF(Init!$T72=0,Tier2!V71,'PNGC T2 Allocation'!V71)+T2Remarketing!V71","v":2698.7130000000002},{"$f":"Tier1!W71+IF(Init!$S72=0,0,SliceResource!W71)+IF(Init!$T72=0,Tier2!W71,'PNGC T2 Allocation'!W71)+T2Remarketing!W71","v":1558.576},{"$f":"Tier1!X71+IF(Init!$S72=0,0,SliceResource!X71)+IF(Init!$T72=0,Tier2!X71,'PNGC T2 Allocation'!X71)+T2Remarketing!X71","v":2650.3530000000001},{"$f":"Tier1!Y71+IF(Init!$S72=0,0,SliceResource!Y71)+IF(Init!$T72=0,Tier2!Y71,'PNGC T2 Allocation'!Y71)+T2Remarketing!Y71","v":1420.088},{"$f":"Tier1!Z71+IF(Init!$S72=0,0,SliceResource!Z71)+IF(Init!$T72=0,Tier2!Z71,'PNGC T2 Allocation'!Z71)+T2Remarketing!Z71","v":2115.7179999999998},{"$f":"Tier1!AA71+IF(Init!$S72=0,0,SliceResource!AA71)+IF(Init!$T72=0,Tier2!AA71,'PNGC T2 Allocation'!AA71)+T2Remarketing!AA71","v":1358.625},{"$f":"Tier1!AB71+IF(Init!$S72=0,0,SliceResource!AB71)+IF(Init!$T72=0,Tier2!AB71,'PNGC T2 Allocation'!AB71)+T2Remarketing!AB71","v":2627.377},{"$f":"Tier1!AC71+IF(Init!$S72=0,0,SliceResource!AC71)+IF(Init!$T72=0,Tier2!AC71,'PNGC T2 Allocation'!AC71)+T2Remarketing!AC71","v":1480.4079999999999},{"$f":"Tier1!AD71+IF(Init!$S72=0,0,SliceResource!AD71)+IF(Init!$T72=0,Tier2!AD71,'PNGC T2 Allocation'!AD71)+T2Remarketing!AD71","v":3187.9929999999999},{"$f":"Tier1!AE71+IF(Init!$S72=0,0,SliceResource!AE71)+IF(Init!$T72=0,Tier2!AE71,'PNGC T2 Allocation'!AE71)+T2Remarketing!AE71","v":2251.808},{"$f":"Tier1!AF71+IF(Init!$S72=0,0,SliceResource!AF71)+IF(Init!$T72=0,Tier2!AF71,'PNGC T2 Allocation'!AF71)+T2Remarketing!AF71","v":3924.99},{"$f":"Tier1!AG71+IF(Init!$S72=0,0,SliceResource!AG71)+IF(Init!$T72=0,Tier2!AG71,'PNGC T2 Allocation'!AG71)+T2Remarketing!AG71","v":2713.556},{"$f":"Tier1!AH71+IF(Init!$S72=0,0,SliceResource!AH71)+IF(Init!$T72=0,Tier2!AH71,'PNGC T2 Allocation'!AH71)+T2Remarketing!AH71","v":3784.71},{"$f":"Tier1!AI71+IF(Init!$S72=0,0,SliceResource!AI71)+IF(Init!$T72=0,Tier2!AI71,'PNGC T2 Allocation'!AI71)+T2Remarketing!AI71","v":2631.5920000000001},{"$f":"Tier1!AJ71+IF(Init!$S72=0,0,SliceResource!AJ71)+IF(Init!$T72=0,Tier2!AJ71,'PNGC T2 Allocation'!AJ71)+T2Remarketing!AJ71","v":3253.384},{"$f":"Tier1!AK71+IF(Init!$S72=0,0,SliceResource!AK71)+IF(Init!$T72=0,Tier2!AK71,'PNGC T2 Allocation'!AK71)+T2Remarketing!AK71","v":2118.4850000000001},{"$f":"Tier1!AL71+IF(Init!$S72=0,0,SliceResource!AL71)+IF(Init!$T72=0,Tier2!AL71,'PNGC T2 Allocation'!AL71)+T2Remarketing!AL71","v":3054.9749999999999},{"$f":"Tier1!AM71+IF(Init!$S72=0,0,SliceResource!AM71)+IF(Init!$T72=0,Tier2!AM71,'PNGC T2 Allocation'!AM71)+T2Remarketing!AM71","v":1984.9559999999999},{"$f":"Tier1!AN71+IF(Init!$S72=0,0,SliceResource!AN71)+IF(Init!$T72=0,Tier2!AN71,'PNGC T2 Allocation'!AN71)+T2Remarketing!AN71","v":2608.482},{"$f":"Tier1!AO71+IF(Init!$S72=0,0,SliceResource!AO71)+IF(Init!$T72=0,Tier2!AO71,'PNGC T2 Allocation'!AO71)+T2Remarketing!AO71","v":1618.0360000000001},{"$f":"Tier1!AP71+IF(Init!$S72=0,0,SliceResource!AP71)+IF(Init!$T72=0,Tier2!AP71,'PNGC T2 Allocation'!AP71)+T2Remarketing!AP71","v":2278.6030000000001},{"$f":"Tier1!AQ71+IF(Init!$S72=0,0,SliceResource!AQ71)+IF(Init!$T72=0,Tier2!AQ71,'PNGC T2 Allocation'!AQ71)+T2Remarketing!AQ71","v":1476.4559999999999},{"$f":"Tier1!AR71+IF(Init!$S72=0,0,SliceResource!AR71)+IF(Init!$T72=0,Tier2!AR71,'PNGC T2 Allocation'!AR71)+T2Remarketing!AR71","v":2291.576},{"$f":"Tier1!AS71+IF(Init!$S72=0,0,SliceResource!AS71)+IF(Init!$T72=0,Tier2!AS71,'PNGC T2 Allocation'!AS71)+T2Remarketing!AS71","v":1327.2190000000001},{"$f":"Tier1!AT71+IF(Init!$S72=0,0,SliceResource!AT71)+IF(Init!$T72=0,Tier2!AT71,'PNGC T2 Allocation'!AT71)+T2Remarketing!AT71","v":2710.4279999999999},{"$f":"Tier1!AU71+IF(Init!$S72=0,0,SliceResource!AU71)+IF(Init!$T72=0,Tier2!AU71,'PNGC T2 Allocation'!AU71)+T2Remarketing!AU71","v":1565.3430000000001},{"$f":"Tier1!AV71+IF(Init!$S72=0,0,SliceResource!AV71)+IF(Init!$T72=0,Tier2!AV71,'PNGC T2 Allocation'!AV71)+T2Remarketing!AV71","v":2661.6779999999999},{"$f":"Tier1!AW71+IF(Init!$S72=0,0,SliceResource!AW71)+IF(Init!$T72=0,Tier2!AW71,'PNGC T2 Allocation'!AW71)+T2Remarketing!AW71","v":1426.1559999999999},{"$f":"Tier1!AX71+IF(Init!$S72=0,0,SliceResource!AX71)+IF(Init!$T72=0,Tier2!AX71,'PNGC T2 Allocation'!AX71)+T2Remarketing!AX71","v":2124.5520000000001},{"$f":"Tier1!AY71+IF(Init!$S72=0,0,SliceResource!AY71)+IF(Init!$T72=0,Tier2!AY71,'PNGC T2 Allocation'!AY71)+T2Remarketing!AY71","v":1364.298}]
[null,10204,"Idaho Falls Power",{"$f":"Tier1!D72+IF(Init!$S73=0,0,SliceResource!D72)+IF(Init!$T73=0,Tier2!D72,'PNGC T2 Allocation'!D72)+T2Remarketing!D72","v":25527.707289466998},{"$f":"Tier1!E72+IF(Init!$S73=0,0,SliceResource!E72)+IF(Init!$T73=0,Tier2!E72,'PNGC T2 Allocation'!E72)+T2Remarketing!E72","v":15365.798997759501},{"$f":"Tier1!F72+IF(Init!$S73=0,0,SliceResource!F72)+IF(Init!$T73=0,Tier2!F72,'PNGC T2 Allocation'!F72)+T2Remarketing!F72","v":30021.282101787721},{"$f":"Tier1!G72+IF(Init!$S73=0,0,SliceResource!G72)+IF(Init!$T73=0,Tier2!G72,'PNGC T2 Allocation'!G72)+T2Remarketing!G72","v":20052.481375119394},{"$f":"Tier1!H72+IF(Init!$S73=0,0,SliceResource!H72)+IF(Init!$T73=0,Tier2!H72,'PNGC T2 Allocation'!H72)+T2Remarketing!H72","v":31558.196890053321},{"$f":"Tier1!I72+IF(Init!$S73=0,0,SliceResource!I72)+IF(Init!$T73=0,Tier2!I72,'PNGC T2 Allocation'!I72)+T2Remarketing!I72","v":22314.191283387852},{"$f":"Tier1!J72+IF(Init!$S73=0,0,SliceResource!J72)+IF(Init!$T73=0,Tier2!J72,'PNGC T2 Allocation'!J72)+T2Remarketing!J72","v":29329.700733046458},{"$f":"Tier1!K72+IF(Init!$S73=0,0,SliceResource!K72)+IF(Init!$T73=0,Tier2!K72,'PNGC T2 Allocation'!K72)+T2Remarketing!K72","v":19896.846114805863},{"$f":"Tier1!L72+IF(Init!$S73=0,0,SliceResource!L72)+IF(Init!$T73=0,Tier2!L72,'PNGC T2 Allocation'!L72)+T2Remarketing!L72","v":25905.246123935882},{"$f":"Tier1!M72+IF(Init!$S73=0,0,SliceResource!M72)+IF(Init!$T73=0,Tier2!M72,'PNGC T2 Allocation'!M72)+T2Remarketing!M72","v":16773.324673468553},{"$f":"Tier1!N72+IF(Init!$S73=0,0,SliceResource!N72)+IF(Init!$T73=0,Tier2!N72,'PNGC T2 Allocation'!N72)+T2Remarketing!N72","v":26713.965799469239},{"$f":"Tier1!O72+IF(Init!$S73=0,0,SliceResource!O72)+IF(Init!$T73=0,Tier2!O72,'PNGC T2 Allocation'!O72)+T2Remarketing!O72","v":17435.606038561877},{"$f":"Tier1!P72+IF(Init!$S73=0,0,SliceResource!P72)+IF(Init!$T73=0,Tier2!P72,'PNGC T2 Allocation'!P72)+T2Remarketing!P72","v":23190.480255193077},{"$f":"Tier1!Q72+IF(Init!$S73=0,0,SliceResource!Q72)+IF(Init!$T73=0,Tier2!Q72,'PNGC T2 Allocation'!Q72)+T2Remarketing!Q72","v":14809.169994437249},{"$f":"Tier1!R72+IF(Init!$S73=0,0,SliceResource!R72)+IF(Init!$T73=0,Tier2!R72,'PNGC T2 Allocation'!R72)+T2Remarketing!R72","v":27554.847488161839},{"$f":"Tier1!S72+IF(Init!$S73=0,0,SliceResource!S72)+IF(Init!$T73=0,Tier2!S72,'PNGC T2 Allocation'!S72)+T2Remarketing!S72","v":18345.93834828318},{"$f":"Tier1!T72+IF(Init!$S73=0,0,SliceResource!T72)+IF(Init!$T73=0,Tier2!T72,'PNGC T2 Allocation'!T72)+T2Remarketing!T72","v":33686.918915786227},{"$f":"Tier1!U72+IF(Init!$S73=0,0,SliceResource!U72)+IF(Init!$T73=0,Tier2!U72,'PNGC T2 Allocation'!U72)+T2Remarketing!U72","v":19927.638216851479},{"$f":"Tier1!V72+IF(Init!$S73=0,0,SliceResource!V72)+IF(Init!$T73=0,Tier2!V72,'PNGC T2 Allocation'!V72)+T2Remarketing!V72","v":30225.600984854973},{"$f":"Tier1!W72+IF(Init!$S73=0,0,SliceResource!W72)+IF(Init!$T73=0,Tier2!W72,'PNGC T2 Allocation'!W72)+T2Remarketing!W72","v":16588.478494904884},{"$f":"Tier1!X72+IF(Init!$S73=0,0,SliceResource!X72)+IF(Init!$T73=0,Tier2!X72,'PNGC T2 Allocation'!X72)+T2Remarketing!X72","v":29158.36621531962},{"$f":"Tier1!Y72+IF(Init!$S73=0,0,SliceResource!Y72)+IF(Init!$T73=0,Tier2!Y72,'PNGC T2 Allocation'!Y72)+T2Remarketing!Y72","v":16491.580756932781},{"$f":"Tier1!Z72+IF(Init!$S73=0,0,SliceResource!Z72)+IF(Init!$T73=0,Tier2!Z72,'PNGC T2 Allocation'!Z72)+T2Remarketing!Z72","v":24293.716370173239},{"$f":"Tier1!AA72+IF(Init!$S73=0,0,SliceResource!AA72)+IF(Init!$T73=0,Tier2!AA72,'PNGC T2 Allocation'!AA72)+T2Remarketing!AA72","v":15475.524538238591},{"$f":"Tier1!AB72+IF(Init!$S73=0,0,SliceResource!AB72)+IF(Init!$T73=0,Tier2!AB72,'PNGC T2 Allocation'!AB72)+T2Remarketing!AB72","v":25664.95337304279},{"$f":"Tier1!AC72+IF(Init!$S73=0,0,SliceResource!AC72)+IF(Init!$T73=0,Tier2!AC72,'PNGC T2 Allocation'!AC72)+T2Remarketing!AC72","v":15404.185419303125},{"$f":"Tier1!AD72+IF(Init!$S73=0,0,SliceResource!AD72)+IF(Init!$T73=0,Tier2!AD72,'PNGC T2 Allocation'!AD72)+T2Remarketing!AD72","v":29878.560615283972},{"$f":"Tier1!AE72+IF(Init!$S73=0,0,SliceResource!AE72)+IF(Init!$T73=0,Tier2!AE72,'PNGC T2 Allocation'!AE72)+T2Remarketing!AE72","v":20361.274690942704},{"$f":"Tier1!AF72+IF(Init!$S73=0,0,SliceResource!AF72)+IF(Init!$T73=0,Tier2!AF72,'PNGC T2 Allocation'!AF72)+T2Remarketing!AF72","v":32282.048423774628},{"$f":"Tier1!AG72+IF(Init!$S73=0,0,SliceResource!AG72)+IF(Init!$T73=0,Tier2!AG72,'PNGC T2 Allocation'!AG72)+T2Remarketing!AG72","v":21833.127110731919},{"$f":"Tier1!AH72+IF(Init!$S73=0,0,SliceResource!AH72)+IF(Init!$T73=0,Tier2!AH72,'PNGC T2 Allocation'!AH72)+T2Remarketing!AH72","v":29022.58968685348},{"$f":"Tier1!AI72+IF(Init!$S73=0,0,SliceResource!AI72)+IF(Init!$T73=0,Tier2!AI72,'PNGC T2 Allocation'!AI72)+T2Remarketing!AI72","v":20417.880246045992},{"$f":"Tier1!AJ72+IF(Init!$S73=0,0,SliceResource!AJ72)+IF(Init!$T73=0,Tier2!AJ72,'PNGC T2 Allocation'!AJ72)+T2Remarketing!AJ72","v":25338.062554211039},{"$f":"Tier1!AK72+IF(Init!$S73=0,0,SliceResource!AK72)+IF(Init!$T73=0,Tier2!AK72,'PNGC T2 Allocation'!AK72)+T2Remarketing!AK72","v":16705.75749913328},{"$f":"Tier1!AL72+IF(Init!$S73=0,0,SliceResource!AL72)+IF(Init!$T73=0,Tier2!AL72,'PNGC T2 Allocation'!AL72)+T2Remarketing!AL72","v":27277.158449561266},{"$f":"Tier1!AM72+IF(Init!$S73=0,0,SliceResource!AM72)+IF(Init!$T73=0,Tier2!AM72,'PNGC T2 Allocation'!AM72)+T2Remarketing!AM72","v":17081.141762734846},{"$f":"Tier1!AN72+IF(Init!$S73=0,0,SliceResource!AN72)+IF(Init!$T73=0,Tier2!AN72,'PNGC T2 Allocation'!AN72)+T2Remarketing!AN72","v":21764.9433623283},{"$f":"Tier1!AO72+IF(Init!$S73=0,0,SliceResource!AO72)+IF(Init!$T73=0,Tier2!AO72,'PNGC T2 Allocation'!AO72)+T2Remarketing!AO72","v":14166.971463066835},{"$f":"Tier1!AP72+IF(Init!$S73=0,0,SliceResource!AP72)+IF(Init!$T73=0,Tier2!AP72,'PNGC T2 Allocation'!AP72)+T2Remarketing!AP72","v":28468.21056630692},{"$f":"Tier1!AQ72+IF(Init!$S73=0,0,SliceResource!AQ72)+IF(Init!$T73=0,Tier2!AQ72,'PNGC T2 Allocation'!AQ72)+T2Remarketing!AQ72","v":17688.87779679395},{"$f":"Tier1!AR72+IF(Init!$S73=0,0,SliceResource!AR72)+IF(Init!$T73=0,Tier2!AR72,'PNGC T2 Allocation'!AR72)+T2Remarketing!AR72","v":32967.733291808552},{"$f":"Tier1!AS72+IF(Init!$S73=0,0,SliceResource!AS72)+IF(Init!$T73=0,Tier2!AS72,'PNGC T2 Allocation'!AS72)+T2Remarketing!AS72","v":19552.715384348558},{"$f":"Tier1!AT72+IF(Init!$S73=0,0,SliceResource!AT72)+IF(Init!$T73=0,Tier2!AT72,'PNGC T2 Allocation'!AT72)+T2Remarketing!AT72","v":29790.46226191385},{"$f":"Tier1!AU72+IF(Init!$S73=0,0,SliceResource!AU72)+IF(Init!$T73=0,Tier2!AU72,'PNGC T2 Allocation'!AU72)+T2Remarketing!AU72","v":17165.43102511092},{"$f":"Tier1!AV72+IF(Init!$S73=0,0,SliceResource!AV72)+IF(Init!$T73=0,Tier2!AV72,'PNGC T2 Allocation'!AV72)+T2Remarketing!AV72","v":29149.486828626523},{"$f":"Tier1!AW72+IF(Init!$S73=0,0,SliceResource!AW72)+IF(Init!$T73=0,Tier2!AW72,'PNGC T2 Allocation'!AW72)+T2Remarketing!AW72","v":16587.599717536297},{"$f":"Tier1!AX72+IF(Init!$S73=0,0,SliceResource!AX72)+IF(Init!$T73=0,Tier2!AX72,'PNGC T2 Allocation'!AX72)+T2Remarketing!AX72","v":24298.856840111239},{"$f":"Tier1!AY72+IF(Init!$S73=0,0,SliceResource!AY72)+IF(Init!$T73=0,Tier2!AY72,'PNGC T2 Allocation'!AY72)+T2Remarketing!AY72","v":15560.531630428959}]
[null,10242,"Lost River Elec Coop",{"$f":"Tier1!D81+IF(Init!$S82=0,0,SliceResource!D81)+IF(Init!$T82=0,Tier2!D81,'PNGC T2 Allocation'!D81)+T2Remarketing!D81","v":2091.9490000000001},{"$f":"Tier1!E81+IF(Init!$S82=0,0,SliceResource!E81)+IF(Init!$T82=0,Tier2!E81,'PNGC T2 Allocation'!E81)+T2Remarketing!E81","v":1388.05},{"$f":"Tier1!F81+IF(Init!$S82=0,0,SliceResource!F81)+IF(Init!$T82=0,Tier2!F81,'PNGC T2 Allocation'!F81)+T2Remarketing!F81","v":2089.748},{"$f":"Tier1!G81+IF(Init!$S82=0,0,SliceResource!G81)+IF(Init!$T82=0,Tier2!G81,'PNGC T2 Allocation'!G81)+T2Remarketing!G81","v":1636.8209999999999},{"$f":"Tier1!H81+IF(Init!$S82=0,0,SliceResource!H81)+IF(Init!$T82=0,Tier2!H81,'PNGC T2 Allocation'!H81)+T2Remarketing!H81","v":2704.6559999999999},{"$f":"Tier1!I81+IF(Init!$S82=0,0,SliceResource!I81)+IF(Init!$T82=0,Tier2!I81,'PNGC T2 Allocation'!I81)+T2Remarketing!I81","v":2121.0619999999999},{"$f":"Tier1!J81+IF(Init!$S82=0,0,SliceResource!J81)+IF(Init!$T82=0,Tier2!J81,'PNGC T2 Allocation'!J81)+T2Remarketing!J81","v":2691.297},{"$f":"Tier1!K81+IF(Init!$S82=0,0,SliceResource!K81)+IF(Init!$T82=0,Tier2!K81,'PNGC T2 Allocation'!K81)+T2Remarketing!K81","v":2136.3919999999998},{"$f":"Tier1!L81+IF(Init!$S82=0,0,SliceResource!L81)+IF(Init!$T82=0,Tier2!L81,'PNGC T2 Allocation'!L81)+T2Remarketing!L81","v":2354.7730000000001},{"$f":"Tier1!M81+IF(Init!$S82=0,0,SliceResource!M81)+IF(Init!$T82=0,Tier2!M81,'PNGC T2 Allocation'!M81)+T2Remarketing!M81","v":1795.981},{"$f":"Tier1!N81+IF(Init!$S82=0,0,SliceResource!N81)+IF(Init!$T82=0,Tier2!N81,'PNGC T2 Allocation'!N81)+T2Remarketing!N81","v":2053.6350000000002},{"$f":"Tier1!O81+IF(Init!$S82=0,0,SliceResource!O81)+IF(Init!$T82=0,Tier2!O81,'PNGC T2 Allocation'!O81)+T2Remarketing!O81","v":1530.712},{"$f":"Tier1!P81+IF(Init!$S82=0,0,SliceResource!P81)+IF(Init!$T82=0,Tier2!P81,'PNGC T2 Allocation'!P81)+T2Remarketing!P81","v":1869.2049999999999},{"$f":"Tier1!Q81+IF(Init!$S82=0,0,SliceResource!Q81)+IF(Init!$T82=0,Tier2!Q81,'PNGC T2 Allocation'!Q81)+T2Remarketing!Q81","v":1304.019},{"$f":"Tier1!R81+IF(Init!$S82=0,0,SliceResource!R81)+IF(Init!$T82=0,Tier2!R81,'PNGC T2 Allocation'!R81)+T2Remarketing!R81","v":4587.0889999999999},{"$f":"Tier1!S81+IF(Init!$S82=0,0,SliceResource!S81)+IF(Init!$T82=0,Tier2!S81,'PNGC T2 Allocation'!S81)+T2Remarketing!S81","v":3610.3339999999998},{"$f":"Tier1!T81+IF(Init!$S82=0,0,SliceResource!T81)+IF(Init!$T82=0,Tier2!T81,'PNGC T2 Allocation'!T81)+T2Remarketing!T81","v":7024.29},{"$f":"Tier1!U81+IF(Init!$S82=0,0,SliceResource!U81)+IF(Init!$T82=0,Tier2!U81,'PNGC T2 Allocation'!U81)+T2Remarketing!U81","v":4975.5450000000001},{"$f":"Tier1!V81+IF(Init!$S82=0,0,SliceResource!V81)+IF(Init!$T82=0,Tier2!V81,'PNGC T2 Allocation'!V81)+T2Remarketing!V81","v":8424.4130000000005},{"$f":"Tier1!W81+IF(Init!$S82=0,0,SliceResource!W81)+IF(Init!$T82=0,Tier2!W81,'PNGC T2 Allocation'!W81)+T2Remarketing!W81","v":6559.3639999999996},{"$f":"Tier1!X81+IF(Init!$S82=0,0,SliceResource!X81)+IF(Init!$T82=0,Tier2!X81,'PNGC T2 Allocation'!X81)+T2Remarketing!X81","v":7285.393},{"$f":"Tier1!Y81+IF(Init!$S82=0,0,SliceResource!Y81)+IF(Init!$T82=0,Tier2!Y81,'PNGC T2 Allocation'!Y81)+T2Remarketing!Y81","v":5210.6409999999996},{"$f":"Tier1!Z81+IF(Init!$S82=0,0,SliceResource!Z81)+IF(Init!$T82=0,Tier2!Z81,'PNGC T2 Allocation'!Z81)+T2Remarketing!Z81","v":4267.6350000000002},{"$f":"Tier1!AA81+IF(Init!$S82=0,0,SliceResource!AA81)+IF(Init!$T82=0,Tier2!AA81,'PNGC T2 Allocation'!AA81)+T2Remarketing!AA81","v":3266.5369999999998},{"$f":"Tier1!AB81+IF(Init!$S82=0,0,SliceResource!AB81)+IF(Init!$T82=0,Tier2!AB81,'PNGC T2 Allocation'!AB81)+T2Remarketing!AB81","v":2102.2579999999998},{"$f":"Tier1!AC81+IF(Init!$S82=0,0,SliceResource!AC81)+IF(Init!$T82=0,Tier2!AC81,'PNGC T2 Allocation'!AC81)+T2Remarketing!AC81","v":1394.894},{"$f":"Tier1!AD81+IF(Init!$S82=0,0,SliceResource!AD81)+IF(Init!$T82=0,Tier2!AD81,'PNGC T2 Allocation'!AD81)+T2Remarketing!AD81","v":2099.3670000000002},{"$f":"Tier1!AE81+IF(Init!$S82=0,0,SliceResource!AE81)+IF(Init!$T82=0,Tier2!AE81,'PNGC T2 Allocation'!AE81)+T2Remarketing!AE81","v":1644.355},{"$f":"Tier1!AF81+IF(Init!$S82=0,0,SliceResource!AF81)+IF(Init!$T82=0,Tier2!AF81,'PNGC T2 Allocation'!AF81)+T2Remarketing!AF81","v":2714.2689999999998},{"$f":"Tier1!AG81+IF(Init!$S82=0,0,SliceResource!AG81)+IF(Init!$T82=0,Tier2!AG81,'PNGC T2 Allocation'!AG81)+T2Remarketing!AG81","v":2128.6019999999999},{"$f":"Tier1!AH81+IF(Init!$S82=0,0,SliceResource!AH81)+IF(Init!$T82=0,Tier2!AH81,'PNGC T2 Allocation'!AH81)+T2Remarketing!AH81","v":2700.8589999999999},{"$f":"Tier1!AI81+IF(Init!$S82=0,0,SliceResource!AI81)+IF(Init!$T82=0,Tier2!AI81,'PNGC T2 Allocation'!AI81)+T2Remarketing!AI81","v":2143.9830000000002},{"$f":"Tier1!AJ81+IF(Init!$S82=0,0,SliceResource!AJ81)+IF(Init!$T82=0,Tier2!AJ81,'PNGC T2 Allocation'!AJ81)+T2Remarketing!AJ81","v":2293.7359999999999},{"$f":"Tier1!AK81+IF(Init!$S82=0,0,SliceResource!AK81)+IF(Init!$T82=0,Tier2!AK81,'PNGC T2 Allocation'!AK81)+T2Remarketing!AK81","v":1749.4280000000001},{"$f":"Tier1!AL81+IF(Init!$S82=0,0,SliceResource!AL81)+IF(Init!$T82=0,Tier2!AL81,'PNGC T2 Allocation'!AL81)+T2Remarketing!AL81","v":2063.462},{"$f":"Tier1!AM81+IF(Init!$S82=0,0,SliceResource!AM81)+IF(Init!$T82=0,Tier2!AM81,'PNGC T2 Allocation'!AM81)+T2Remarketing!AM81","v":1538.037},{"$f":"Tier1!AN81+IF(Init!$S82=0,0,SliceResource!AN81)+IF(Init!$T82=0,Tier2!AN81,'PNGC T2 Allocation'!AN81)+T2Remarketing!AN81","v":1879.308},{"$f":"Tier1!AO81+IF(Init!$S82=0,0,SliceResource!AO81)+IF(Init!$T82=0,Tier2!AO81,'PNGC T2 Allocation'!AO81)+T2Remarketing!AO81","v":1311.068},{"$f":"Tier1!AP81+IF(Init!$S82=0,0,SliceResource!AP81)+IF(Init!$T82=0,Tier2!AP81,'PNGC T2 Allocation'!AP81)+T2Remarketing!AP81","v":4631.5609999999997},{"$f":"Tier1!AQ81+IF(Init!$S82=0,0,SliceResource!AQ81)+IF(Init!$T82=0,Tier2!AQ81,'PNGC T2 Allocation'!AQ81)+T2Remarketing!AQ81","v":3645.328},{"$f":"Tier1!AR81+IF(Init!$S82=0,0,SliceResource!AR81)+IF(Init!$T82=0,Tier2!AR81,'PNGC T2 Allocation'!AR81)+T2Remarketing!AR81","v":7070.8040000000001},{"$f":"Tier1!AS81+IF(Init!$S82=0,0,SliceResource!AS81)+IF(Init!$T82=0,Tier2!AS81,'PNGC T2 Allocation'!AS81)+T2Remarketing!AS81","v":5008.4949999999999},{"$f":"Tier1!AT81+IF(Init!$S82=0,0,SliceResource!AT81)+IF(Init!$T82=0,Tier2!AT81,'PNGC T2 Allocation'!AT81)+T2Remarketing!AT81","v":8469.0640000000003},{"$f":"Tier1!AU81+IF(Init!$S82=0,0,SliceResource!AU81)+IF(Init!$T82=0,Tier2!AU81,'PNGC T2 Allocation'!AU81)+T2Remarketing!AU81","v":6594.1779999999999},{"$f":"Tier1!AV81+IF(Init!$S82=0,0,SliceResource!AV81)+IF(Init!$T82=0,Tier2!AV81,'PNGC T2 Allocation'!AV81)+T2Remarketing!AV81","v":7331.6639999999998},{"$f":"Tier1!AW81+IF(Init!$S82=0,0,SliceResource!AW81)+IF(Init!$T82=0,Tier2!AW81,'PNGC T2 Allocation'!AW81)+T2Remarketing!AW81","v":5243.8339999999998},{"$f":"Tier1!AX81+IF(Init!$S82=0,0,SliceResource!AX81)+IF(Init!$T82=0,Tier2!AX81,'PNGC T2 Allocation'!AX81)+T2Remarketing!AX81","v":4312.6670000000004},{"$f":"Tier1!AY81+IF(Init!$S82=0,0,SliceResource!AY81)+IF(Init!$T82=0,Tier2!AY81,'PNGC T2 Allocation'!AY81)+T2Remarketing!AY81","v":3300.97}]
[null,10278,"Northern Lights",{"$f":"Tier1!D90+IF(Init!$S91=0,0,SliceResource!D90)+IF(Init!$T91=0,Tier2!D90,'PNGC T2 Allocation'!D90)+T2Remarketing!D90","v":15303.125},{"$f":"Tier1!E90+IF(Init!$S91=0,0,SliceResource!E90)+IF(Init!$T91=0,Tier2!E90,'PNGC T2 Allocation'!E90)+T2Remarketing!E90","v":8916.8430000000008},{"$f":"Tier1!F90+IF(Init!$S91=0,0,SliceResource!F90)+IF(Init!$T91=0,Tier2!F90,'PNGC T2 Allocation'!F90)+T2Remarketing!F90","v":19640.625},{"$f":"Tier1!G90+IF(Init!$S91=0,0,SliceResource!G90)+IF(Init!$T91=0,Tier2!G90,'PNGC T2 Allocation'!G90)+T2Remarketing!G90","v":12810.688},{"$f":"Tier1!H90+IF(Init!$S91=0,0,SliceResource!H90)+IF(Init!$T91=0,Tier2!H90,'PNGC T2 Allocation'!H90)+T2Remarketing!H90","v":24026.289000000001},{"$f":"Tier1!I90+IF(Init!$S91=0,0,SliceResource!I90)+IF(Init!$T91=0,Tier2!I90,'PNGC T2 Allocation'!I90)+T2Remarketing!I90","v":15963.635},{"$f":"Tier1!J90+IF(Init!$S91=0,0,SliceResource!J90)+IF(Init!$T91=0,Tier2!J90,'PNGC T2 Allocation'!J90)+T2Remarketing!J90","v":23343.203000000001},{"$f":"Tier1!K90+IF(Init!$S91=0,0,SliceResource!K90)+IF(Init!$T91=0,Tier2!K90,'PNGC T2 Allocation'!K90)+T2Remarketing!K90","v":15595.906000000001},{"$f":"Tier1!L90+IF(Init!$S91=0,0,SliceResource!L90)+IF(Init!$T91=0,Tier2!L90,'PNGC T2 Allocation'!L90)+T2Remarketing!L90","v":20569.865000000002},{"$f":"Tier1!M90+IF(Init!$S91=0,0,SliceResource!M90)+IF(Init!$T91=0,Tier2!M90,'PNGC T2 Allocation'!M90)+T2Remarketing!M90","v":12981.462},{"$f":"Tier1!N90+IF(Init!$S91=0,0,SliceResource!N90)+IF(Init!$T91=0,Tier2!N90,'PNGC T2 Allocation'!N90)+T2Remarketing!N90","v":19229.396000000001},{"$f":"Tier1!O90+IF(Init!$S91=0,0,SliceResource!O90)+IF(Init!$T91=0,Tier2!O90,'PNGC T2 Allocation'!O90)+T2Remarketing!O90","v":11817.795},{"$f":"Tier1!P90+IF(Init!$S91=0,0,SliceResource!P90)+IF(Init!$T91=0,Tier2!P90,'PNGC T2 Allocation'!P90)+T2Remarketing!P90","v":15513.477000000001},{"$f":"Tier1!Q90+IF(Init!$S91=0,0,SliceResource!Q90)+IF(Init!$T91=0,Tier2!Q90,'PNGC T2 Allocation'!Q90)+T2Remarketing!Q90","v":9171.0910000000003},{"$f":"Tier1!R90+IF(Init!$S91=0,0,SliceResource!R90)+IF(Init!$T91=0,Tier2!R90,'PNGC T2 Allocation'!R90)+T2Remarketing!R90","v":11740.103999999999},{"$f":"Tier1!S90+IF(Init!$S91=0,0,SliceResource!S90)+IF(Init!$T91=0,Tier2!S90,'PNGC T2 Allocation'!S90)+T2Remarketing!S90","v":7108.6149999999998},{"$f":"Tier1!T90+IF(Init!$S91=0,0,SliceResource!T90)+IF(Init!$T91=0,Tier2!T90,'PNGC T2 Allocation'!T90)+T2Remarketing!T90","v":12341.075999999999},{"$f":"Tier1!U90+IF(Init!$S91=0,0,SliceResource!U90)+IF(Init!$T91=0,Tier2!U90,'PNGC T2 Allocation'!U90)+T2Remarketing!U90","v":6691.4790000000003},{"$f":"Tier1!V90+IF(Init!$S91=0,0,SliceResource!V90)+IF(Init!$T91=0,Tier2!V90,'PNGC T2 Allocation'!V90)+T2Remarketing!V90","v":14139.157999999999},{"$f":"Tier1!W90+IF(Init!$S91=0,0,SliceResource!W90)+IF(Init!$T91=0,Tier2!W90,'PNGC T2 Allocation'!W90)+T2Remarketing!W90","v":8481.3709999999992},{"$f":"Tier1!X90+IF(Init!$S91=0,0,SliceResource!X90)+IF(Init!$T91=0,Tier2!X90,'PNGC T2 Allocation'!X90)+T2Remarketing!X90","v":14799.226000000001},{"$f":"Tier1!Y90+IF(Init!$S91=0,0,SliceResource!Y90)+IF(Init!$T91=0,Tier2!Y90,'PNGC T2 Allocation'!Y90)+T2Remarketing!Y90","v":7952.7720000000008},{"$f":"Tier1!Z90+IF(Init!$S91=0,0,SliceResource!Z90)+IF(Init!$T91=0,Tier2!Z90,'PNGC T2 Allocation'!Z90)+T2Remarketing!Z90","v":13889.699000000001},{"$f":"Tier1!AA90+IF(Init!$S91=0,0,SliceResource!AA90)+IF(Init!$T91=0,Tier2!AA90,'PNGC T2 Allocation'!AA90)+T2Remarketing!AA90","v":8544.5159999999996},{"$f":"Tier1!AB90+IF(Init!$S91=0,0,SliceResource!AB90)+IF(Init!$T91=0,Tier2!AB90,'PNGC T2 Allocation'!AB90)+T2Remarketing!AB90","v":15547.836673627975},{"$f":"Tier1!AC90+IF(Init!$S91=0,0,SliceResource!AC90)+IF(Init!$T91=0,Tier2!AC90,'PNGC T2 Allocation'!AC90)+T2Remarketing!AC90","v":9055.7150976202029},{"$f":"Tier1!AD90+IF(Init!$S91=0,0,SliceResource!AD90)+IF(Init!$T91=0,Tier2!AD90,'PNGC T2 Allocation'!AD90)+T2Remarketing!AD90","v":19893.872043224867},{"$f":"Tier1!AE90+IF(Init!$S91=0,0,SliceResource!AE90)+IF(Init!$T91=0,Tier2!AE90,'PNGC T2 Allocation'!AE90)+T2Remarketing!AE90","v":12942.97263428849},{"$f":"Tier1!AF90+IF(Init!$S91=0,0,SliceResource!AF90)+IF(Init!$T91=0,Tier2!AF90,'PNGC T2 Allocation'!AF90)+T2Remarketing!AF90","v":24245.974130160273},{"$f":"Tier1!AG90+IF(Init!$S91=0,0,SliceResource!AG90)+IF(Init!$T91=0,Tier2!AG90,'PNGC T2 Allocation'!AG90)+T2Remarketing!AG90","v":16127.622641087906},{"$f":"Tier1!AH90+IF(Init!$S91=0,0,SliceResource!AH90)+IF(Init!$T91=0,Tier2!AH90,'PNGC T2 Allocation'!AH90)+T2Remarketing!AH90","v":23587.773586692569},{"$f":"Tier1!AI90+IF(Init!$S91=0,0,SliceResource!AI90)+IF(Init!$T91=0,Tier2!AI90,'PNGC T2 Allocation'!AI90)+T2Remarketing!AI90","v":15734.946184555611},{"$f":"Tier1!AJ90+IF(Init!$S91=0,0,SliceResource!AJ90)+IF(Init!$T91=0,Tier2!AJ90,'PNGC T2 Allocation'!AJ90)+T2Remarketing!AJ90","v":20395.124043224863},{"$f":"Tier1!AK90+IF(Init!$S91=0,0,SliceResource!AK90)+IF(Init!$T91=0,Tier2!AK90,'PNGC T2 Allocation'!AK90)+T2Remarketing!AK90","v":12866.832782418651},{"$f":"Tier1!AL90+IF(Init!$S91=0,0,SliceResource!AL90)+IF(Init!$T91=0,Tier2!AL90,'PNGC T2 Allocation'!AL90)+T2Remarketing!AL90","v":19455.834673627975},{"$f":"Tier1!AM90+IF(Init!$S91=0,0,SliceResource!AM90)+IF(Init!$T91=0,Tier2!AM90,'PNGC T2 Allocation'!AM90)+T2Remarketing!AM90","v":11974.928876153474},{"$f":"Tier1!AN90+IF(Init!$S91=0,0,SliceResource!AN90)+IF(Init!$T91=0,Tier2!AN90,'PNGC T2 Allocation'!AN90)+T2Remarketing!AN90","v":15757.87513016027},{"$f":"Tier1!AO90+IF(Init!$S91=0,0,SliceResource!AO90)+IF(Init!$T91=0,Tier2!AO90,'PNGC T2 Allocation'!AO90)+T2Remarketing!AO90","v":9312.274325886352},{"$f":"Tier1!AP90+IF(Init!$S91=0,0,SliceResource!AP90)+IF(Init!$T91=0,Tier2!AP90,'PNGC T2 Allocation'!AP90)+T2Remarketing!AP90","v":11978.144586692571},{"$f":"Tier1!AQ90+IF(Init!$S91=0,0,SliceResource!AQ90)+IF(Init!$T91=0,Tier2!AQ90,'PNGC T2 Allocation'!AQ90)+T2Remarketing!AQ90","v":7253.9961845556109},{"$f":"Tier1!AR90+IF(Init!$S91=0,0,SliceResource!AR90)+IF(Init!$T91=0,Tier2!AR90,'PNGC T2 Allocation'!AR90)+T2Remarketing!AR90","v":12591.28913016027},{"$f":"Tier1!AS90+IF(Init!$S91=0,0,SliceResource!AS90)+IF(Init!$T91=0,Tier2!AS90,'PNGC T2 Allocation'!AS90)+T2Remarketing!AS90","v":6826.6483258863527},{"$f":"Tier1!AT90+IF(Init!$S91=0,0,SliceResource!AT90)+IF(Init!$T91=0,Tier2!AT90,'PNGC T2 Allocation'!AT90)+T2Remarketing!AT90","v":14381.586130160271},{"$f":"Tier1!AU90+IF(Init!$S91=0,0,SliceResource!AU90)+IF(Init!$T91=0,Tier2!AU90,'PNGC T2 Allocation'!AU90)+T2Remarketing!AU90","v":8622.3806410879079},{"$f":"Tier1!AV90+IF(Init!$S91=0,0,SliceResource!AV90)+IF(Init!$T91=0,Tier2!AV90,'PNGC T2 Allocation'!AV90)+T2Remarketing!AV90","v":15053.39513016027},{"$f":"Tier1!AW90+IF(Init!$S91=0,0,SliceResource!AW90)+IF(Init!$T91=0,Tier2!AW90,'PNGC T2 Allocation'!AW90)+T2Remarketing!AW90","v":8082.1536410879071},{"$f":"Tier1!AX90+IF(Init!$S91=0,0,SliceResource!AX90)+IF(Init!$T91=0,Tier2!AX90,'PNGC T2 Allocation'!AX90)+T2Remarketing!AX90","v":14131.676586692571},{"$f":"Tier1!AY90+IF(Init!$S91=0,0,SliceResource!AY90)+IF(Init!$T91=0,Tier2!AY90,'PNGC T2 Allocation'!AY90)+T2Remarketing!AY90","v":8688.0848693540556}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"Tier1!D99+IF(Init!$S100=0,0,SliceResource!D99)+IF(Init!$T100=0,Tier2!D99,'PNGC T2 Allocation'!D99)+T2Remarketing!D99","v":3835.552301419355},{"$f":"Tier1!E99+IF(Init!$S100=0,0,SliceResource!E99)+IF(Init!$T100=0,Tier2!E99,'PNGC T2 Allocation'!E99)+T2Remarketing!E99","v":2770.1211065806451},{"$f":"Tier1!F99+IF(Init!$S100=0,0,SliceResource!F99)+IF(Init!$T100=0,Tier2!F99,'PNGC T2 Allocation'!F99)+T2Remarketing!F99","v":16060.134417753119},{"$f":"Tier1!G99+IF(Init!$S100=0,0,SliceResource!G99)+IF(Init!$T100=0,Tier2!G99,'PNGC T2 Allocation'!G99)+T2Remarketing!G99","v":12888.257870246878},{"$f":"Tier1!H99+IF(Init!$S100=0,0,SliceResource!H99)+IF(Init!$T100=0,Tier2!H99,'PNGC T2 Allocation'!H99)+T2Remarketing!H99","v":14101.29522580644},{"$f":"Tier1!I99+IF(Init!$S100=0,0,SliceResource!I99)+IF(Init!$T100=0,Tier2!I99,'PNGC T2 Allocation'!I99)+T2Remarketing!I99","v":12127.113894193537},{"$f":"Tier1!J99+IF(Init!$S100=0,0,SliceResource!J99)+IF(Init!$T100=0,Tier2!J99,'PNGC T2 Allocation'!J99)+T2Remarketing!J99","v":20640.118049032266},{"$f":"Tier1!K99+IF(Init!$S100=0,0,SliceResource!K99)+IF(Init!$T100=0,Tier2!K99,'PNGC T2 Allocation'!K99)+T2Remarketing!K99","v":16273.93923096775},{"$f":"Tier1!L99+IF(Init!$S100=0,0,SliceResource!L99)+IF(Init!$T100=0,Tier2!L99,'PNGC T2 Allocation'!L99)+T2Remarketing!L99","v":18758.50460689656},{"$f":"Tier1!M99+IF(Init!$S100=0,0,SliceResource!M99)+IF(Init!$T100=0,Tier2!M99,'PNGC T2 Allocation'!M99)+T2Remarketing!M99","v":13881.293409103455},{"$f":"Tier1!N99+IF(Init!$S100=0,0,SliceResource!N99)+IF(Init!$T100=0,Tier2!N99,'PNGC T2 Allocation'!N99)+T2Remarketing!N99","v":17295.76683947241},{"$f":"Tier1!O99+IF(Init!$S100=0,0,SliceResource!O99)+IF(Init!$T100=0,Tier2!O99,'PNGC T2 Allocation'!O99)+T2Remarketing!O99","v":13595.470568527591},{"$f":"Tier1!P99+IF(Init!$S100=0,0,SliceResource!P99)+IF(Init!$T100=0,Tier2!P99,'PNGC T2 Allocation'!P99)+T2Remarketing!P99","v":1122.5327359999999},{"$f":"Tier1!Q99+IF(Init!$S100=0,0,SliceResource!Q99)+IF(Init!$T100=0,Tier2!Q99,'PNGC T2 Allocation'!Q99)+T2Remarketing!Q99","v":820.31238399999995},{"$f":"Tier1!R99+IF(Init!$S100=0,0,SliceResource!R99)+IF(Init!$T100=0,Tier2!R99,'PNGC T2 Allocation'!R99)+T2Remarketing!R99","v":0},{"$f":"Tier1!S99+IF(Init!$S100=0,0,SliceResource!S99)+IF(Init!$T100=0,Tier2!S99,'PNGC T2 Allocation'!S99)+T2Remarketing!S99","v":0},{"$f":"Tier1!T99+IF(Init!$S100=0,0,SliceResource!T99)+IF(Init!$T100=0,Tier2!T99,'PNGC T2 Allocation'!T99)+T2Remarketing!T99","v":0},{"$f":"Tier1!U99+IF(Init!$S100=0,0,SliceResource!U99)+IF(Init!$T100=0,Tier2!U99,'PNGC T2 Allocation'!U99)+T2Remarketing!U99","v":0},{"$f":"Tier1!V99+IF(Init!$S100=0,0,SliceResource!V99)+IF(Init!$T100=0,Tier2!V99,'PNGC T2 Allocation'!V99)+T2Remarketing!V99","v":4128.0236098064497},{"$f":"Tier1!W99+IF(Init!$S100=0,0,SliceResource!W99)+IF(Init!$T100=0,Tier2!W99,'PNGC T2 Allocation'!W99)+T2Remarketing!W99","v":3254.787846193547},{"$f":"Tier1!X99+IF(Init!$S100=0,0,SliceResource!X99)+IF(Init!$T100=0,Tier2!X99,'PNGC T2 Allocation'!X99)+T2Remarketing!X99","v":4236.6558100644961},{"$f":"Tier1!Y99+IF(Init!$S100=0,0,SliceResource!Y99)+IF(Init!$T100=0,Tier2!Y99,'PNGC T2 Allocation'!Y99)+T2Remarketing!Y99","v":3340.4401579354681},{"$f":"Tier1!Z99+IF(Init!$S100=0,0,SliceResource!Z99)+IF(Init!$T100=0,Tier2!Z99,'PNGC T2 Allocation'!Z99)+T2Remarketing!Z99","v":8418.9955200000004},{"$f":"Tier1!AA99+IF(Init!$S100=0,0,SliceResource!AA99)+IF(Init!$T100=0,Tier2!AA99,'PNGC T2 Allocation'!AA99)+T2Remarketing!AA99","v":6735.1964159999998},{"$f":"Tier1!AB99+IF(Init!$S100=0,0,SliceResource!AB99)+IF(Init!$T100=0,Tier2!AB99,'PNGC T2 Allocation'!AB99)+T2Remarketing!AB99","v":3665.9684438709683},{"$f":"Tier1!AC99+IF(Init!$S100=0,0,SliceResource!AC99)+IF(Init!$T100=0,Tier2!AC99,'PNGC T2 Allocation'!AC99)+T2Remarketing!AC99","v":2647.6438761290324},{"$f":"Tier1!AD99+IF(Init!$S100=0,0,SliceResource!AD99)+IF(Init!$T100=0,Tier2!AD99,'PNGC T2 Allocation'!AD99)+T2Remarketing!AD99","v":14736.054601497906},{"$f":"Tier1!AE99+IF(Init!$S100=0,0,SliceResource!AE99)+IF(Init!$T100=0,Tier2!AE99,'PNGC T2 Allocation'!AE99)+T2Remarketing!AE99","v":12932.422918502069},{"$f":"Tier1!AF99+IF(Init!$S100=0,0,SliceResource!AF99)+IF(Init!$T100=0,Tier2!AF99,'PNGC T2 Allocation'!AF99)+T2Remarketing!AF99","v":14016.938167741933},{"$f":"Tier1!AG99+IF(Init!$S100=0,0,SliceResource!AG99)+IF(Init!$T100=0,Tier2!AG99,'PNGC T2 Allocation'!AG99)+T2Remarketing!AG99","v":11051.816632258062},{"$f":"Tier1!AH99+IF(Init!$S100=0,0,SliceResource!AH99)+IF(Init!$T100=0,Tier2!AH99,'PNGC T2 Allocation'!AH99)+T2Remarketing!AH99","v":18968.790967741923},{"$f":"Tier1!AI99+IF(Init!$S100=0,0,SliceResource!AI99)+IF(Init!$T100=0,Tier2!AI99,'PNGC T2 Allocation'!AI99)+T2Remarketing!AI99","v":16313.160232258053},{"$f":"Tier1!AJ99+IF(Init!$S100=0,0,SliceResource!AJ99)+IF(Init!$T100=0,Tier2!AJ99,'PNGC T2 Allocation'!AJ99)+T2Remarketing!AJ99","v":17826.67008},{"$f":"Tier1!AK99+IF(Init!$S100=0,0,SliceResource!AK99)+IF(Init!$T100=0,Tier2!AK99,'PNGC T2 Allocation'!AK99)+T2Remarketing!AK99","v":13370.002560000001},{"$f":"Tier1!AL99+IF(Init!$S100=0,0,SliceResource!AL99)+IF(Init!$T100=0,Tier2!AL99,'PNGC T2 Allocation'!AL99)+T2Remarketing!AL99","v":17166.867351601624},{"$f":"Tier1!AM99+IF(Init!$S100=0,0,SliceResource!AM99)+IF(Init!$T100=0,Tier2!AM99,'PNGC T2 Allocation'!AM99)+T2Remarketing!AM99","v":12358.55496839839},{"$f":"Tier1!AN99+IF(Init!$S100=0,0,SliceResource!AN99)+IF(Init!$T100=0,Tier2!AN99,'PNGC T2 Allocation'!AN99)+T2Remarketing!AN99","v":1072.9014399999999},{"$f":"Tier1!AO99+IF(Init!$S100=0,0,SliceResource!AO99)+IF(Init!$T100=0,Tier2!AO99,'PNGC T2 Allocation'!AO99)+T2Remarketing!AO99","v":784.04336000000001},{"$f":"Tier1!AP99+IF(Init!$S100=0,0,SliceResource!AP99)+IF(Init!$T100=0,Tier2!AP99,'PNGC T2 Allocation'!AP99)+T2Remarketing!AP99","v":0},{"$f":"Tier1!AQ99+IF(Init!$S100=0,0,SliceResource!AQ99)+IF(Init!$T100=0,Tier2!AQ99,'PNGC T2 Allocation'!AQ99)+T2Remarketing!AQ99","v":0},{"$f":"Tier1!AR99+IF(Init!$S100=0,0,SliceResource!AR99)+IF(Init!$T100=0,Tier2!AR99,'PNGC T2 Allocation'!AR99)+T2Remarketing!AR99","v":0},{"$f":"Tier1!AS99+IF(Init!$S100=0,0,SliceResource!AS99)+IF(Init!$T100=0,Tier2!AS99,'PNGC T2 Allocation'!AS99)+T2Remarketing!AS99","v":0},{"$f":"Tier1!AT99+IF(Init!$S100=0,0,SliceResource!AT99)+IF(Init!$T100=0,Tier2!AT99,'PNGC T2 Allocation'!AT99)+T2Remarketing!AT99","v":3945.5085212903232},{"$f":"Tier1!AU99+IF(Init!$S100=0,0,SliceResource!AU99)+IF(Init!$T100=0,Tier2!AU99,'PNGC T2 Allocation'!AU99)+T2Remarketing!AU99","v":3110.8817187096779},{"$f":"Tier1!AV99+IF(Init!$S100=0,0,SliceResource!AV99)+IF(Init!$T100=0,Tier2!AV99,'PNGC T2 Allocation'!AV99)+T2Remarketing!AV99","v":4049.3376929032274},{"$f":"Tier1!AW99+IF(Init!$S100=0,0,SliceResource!AW99)+IF(Init!$T100=0,Tier2!AW99,'PNGC T2 Allocation'!AW99)+T2Remarketing!AW99","v":3192.7470270967751},{"$f":"Tier1!AX99+IF(Init!$S100=0,0,SliceResource!AX99)+IF(Init!$T100=0,Tier2!AX99,'PNGC T2 Allocation'!AX99)+T2Remarketing!AX99","v":8046.7608},{"$f":"Tier1!AY99+IF(Init!$S100=0,0,SliceResource!AY99)+IF(Init!$T100=0,Tier2!AY99,'PNGC T2 Allocation'!AY99)+T2Remarketing!AY99","v":6437.4086399999997}]
[null,10352,"Skamania County PUD #1",{"$f":"Tier1!D108+IF(Init!$S109=0,0,SliceResource!D108)+IF(Init!$T109=0,Tier2!D108,'PNGC T2 Allocation'!D108)+T2Remarketing!D108","v":6566.8410000000003},{"$f":"Tier1!E108+IF(Init!$S109=0,0,SliceResource!E108)+IF(Init!$T109=0,Tier2!E108,'PNGC T2 Allocation'!E108)+T2Remarketing!E108","v":3432.9250000000002},{"$f":"Tier1!F108+IF(Init!$S109=0,0,SliceResource!F108)+IF(Init!$T109=0,Tier2!F108,'PNGC T2 Allocation'!F108)+T2Remarketing!F108","v":7693.4269999999997},{"$f":"Tier1!G108+IF(Init!$S109=0,0,SliceResource!G108)+IF(Init!$T109=0,Tier2!G108,'PNGC T2 Allocation'!G108)+T2Remarketing!G108","v":4804.9650000000001},{"$f":"Tier1!H108+IF(Init!$S109=0,0,SliceResource!H108)+IF(Init!$T109=0,Tier2!H108,'PNGC T2 Allocation'!H108)+T2Remarketing!H108","v":9307.9150000000009},{"$f":"Tier1!I108+IF(Init!$S109=0,0,SliceResource!I108)+IF(Init!$T109=0,Tier2!I108,'PNGC T2 Allocation'!I108)+T2Remarketing!I108","v":6502.848},{"$f":"Tier1!J108+IF(Init!$S109=0,0,SliceResource!J108)+IF(Init!$T109=0,Tier2!J108,'PNGC T2 Allocation'!J108)+T2Remarketing!J108","v":9413.2469999999994},{"$f":"Tier1!K108+IF(Init!$S109=0,0,SliceResource!K108)+IF(Init!$T109=0,Tier2!K108,'PNGC T2 Allocation'!K108)+T2Remarketing!K108","v":5970.0280000000002},{"$f":"Tier1!L108+IF(Init!$S109=0,0,SliceResource!L108)+IF(Init!$T109=0,Tier2!L108,'PNGC T2 Allocation'!L108)+T2Remarketing!L108","v":8393.0349999999999},{"$f":"Tier1!M108+IF(Init!$S109=0,0,SliceResource!M108)+IF(Init!$T109=0,Tier2!M108,'PNGC T2 Allocation'!M108)+T2Remarketing!M108","v":4923.1970000000001},{"$f":"Tier1!N108+IF(Init!$S109=0,0,SliceResource!N108)+IF(Init!$T109=0,Tier2!N108,'PNGC T2 Allocation'!N108)+T2Remarketing!N108","v":7441.4449999999997},{"$f":"Tier1!O108+IF(Init!$S109=0,0,SliceResource!O108)+IF(Init!$T109=0,Tier2!O108,'PNGC T2 Allocation'!O108)+T2Remarketing!O108","v":4645.2839999999997},{"$f":"Tier1!P108+IF(Init!$S109=0,0,SliceResource!P108)+IF(Init!$T109=0,Tier2!P108,'PNGC T2 Allocation'!P108)+T2Remarketing!P108","v":6784.0050000000001},{"$f":"Tier1!Q108+IF(Init!$S109=0,0,SliceResource!Q108)+IF(Init!$T109=0,Tier2!Q108,'PNGC T2 Allocation'!Q108)+T2Remarketing!Q108","v":3814.748},{"$f":"Tier1!R108+IF(Init!$S109=0,0,SliceResource!R108)+IF(Init!$T109=0,Tier2!R108,'PNGC T2 Allocation'!R108)+T2Remarketing!R108","v":5799.44},{"$f":"Tier1!S108+IF(Init!$S109=0,0,SliceResource!S108)+IF(Init!$T109=0,Tier2!S108,'PNGC T2 Allocation'!S108)+T2Remarketing!S108","v":3682.056},{"$f":"Tier1!T108+IF(Init!$S109=0,0,SliceResource!T108)+IF(Init!$T109=0,Tier2!T108,'PNGC T2 Allocation'!T108)+T2Remarketing!T108","v":5591.5630000000001},{"$f":"Tier1!U108+IF(Init!$S109=0,0,SliceResource!U108)+IF(Init!$T109=0,Tier2!U108,'PNGC T2 Allocation'!U108)+T2Remarketing!U108","v":2907.6979999999999},{"$f":"Tier1!V108+IF(Init!$S109=0,0,SliceResource!V108)+IF(Init!$T109=0,Tier2!V108,'PNGC T2 Allocation'!V108)+T2Remarketing!V108","v":5735.6570000000002},{"$f":"Tier1!W108+IF(Init!$S109=0,0,SliceResource!W108)+IF(Init!$T109=0,Tier2!W108,'PNGC T2 Allocation'!W108)+T2Remarketing!W108","v":3233.6239999999998},{"$f":"Tier1!X108+IF(Init!$S109=0,0,SliceResource!X108)+IF(Init!$T109=0,Tier2!X108,'PNGC T2 Allocation'!X108)+T2Remarketing!X108","v":5904.8919999999998},{"$f":"Tier1!Y108+IF(Init!$S109=0,0,SliceResource!Y108)+IF(Init!$T109=0,Tier2!Y108,'PNGC T2 Allocation'!Y108)+T2Remarketing!Y108","v":3300.4079999999999},{"$f":"Tier1!Z108+IF(Init!$S109=0,0,SliceResource!Z108)+IF(Init!$T109=0,Tier2!Z108,'PNGC T2 Allocation'!Z108)+T2Remarketing!Z108","v":5516.3010000000004},{"$f":"Tier1!AA108+IF(Init!$S109=0,0,SliceResource!AA108)+IF(Init!$T109=0,Tier2!AA108,'PNGC T2 Allocation'!AA108)+T2Remarketing!AA108","v":3143.1469999999999},{"$f":"Tier1!AB108+IF(Init!$S109=0,0,SliceResource!AB108)+IF(Init!$T109=0,Tier2!AB108,'PNGC T2 Allocation'!AB108)+T2Remarketing!AB108","v":6566.8410000000003},{"$f":"Tier1!AC108+IF(Init!$S109=0,0,SliceResource!AC108)+IF(Init!$T109=0,Tier2!AC108,'PNGC T2 Allocation'!AC108)+T2Remarketing!AC108","v":3432.9250000000002},{"$f":"Tier1!AD108+IF(Init!$S109=0,0,SliceResource!AD108)+IF(Init!$T109=0,Tier2!AD108,'PNGC T2 Allocation'!AD108)+T2Remarketing!AD108","v":7396.0709999999999},{"$f":"Tier1!AE108+IF(Init!$S109=0,0,SliceResource!AE108)+IF(Init!$T109=0,Tier2!AE108,'PNGC T2 Allocation'!AE108)+T2Remarketing!AE108","v":5102.3209999999999},{"$f":"Tier1!AF108+IF(Init!$S109=0,0,SliceResource!AF108)+IF(Init!$T109=0,Tier2!AF108,'PNGC T2 Allocation'!AF108)+T2Remarketing!AF108","v":9672.4480000000003},{"$f":"Tier1!AG108+IF(Init!$S109=0,0,SliceResource!AG108)+IF(Init!$T109=0,Tier2!AG108,'PNGC T2 Allocation'!AG108)+T2Remarketing!AG108","v":6138.3149999999996},{"$f":"Tier1!AH108+IF(Init!$S109=0,0,SliceResource!AH108)+IF(Init!$T109=0,Tier2!AH108,'PNGC T2 Allocation'!AH108)+T2Remarketing!AH108","v":9058.5689999999995},{"$f":"Tier1!AI108+IF(Init!$S109=0,0,SliceResource!AI108)+IF(Init!$T109=0,Tier2!AI108,'PNGC T2 Allocation'!AI108)+T2Remarketing!AI108","v":6324.7060000000001},{"$f":"Tier1!AJ108+IF(Init!$S109=0,0,SliceResource!AJ108)+IF(Init!$T109=0,Tier2!AJ108,'PNGC T2 Allocation'!AJ108)+T2Remarketing!AJ108","v":8058.3540000000003},{"$f":"Tier1!AK108+IF(Init!$S109=0,0,SliceResource!AK108)+IF(Init!$T109=0,Tier2!AK108,'PNGC T2 Allocation'!AK108)+T2Remarketing!AK108","v":4798.6989999999996},{"$f":"Tier1!AL108+IF(Init!$S109=0,0,SliceResource!AL108)+IF(Init!$T109=0,Tier2!AL108,'PNGC T2 Allocation'!AL108)+T2Remarketing!AL108","v":7720.4920000000002},{"$f":"Tier1!AM108+IF(Init!$S109=0,0,SliceResource!AM108)+IF(Init!$T109=0,Tier2!AM108,'PNGC T2 Allocation'!AM108)+T2Remarketing!AM108","v":4366.2370000000001},{"$f":"Tier1!AN108+IF(Init!$S109=0,0,SliceResource!AN108)+IF(Init!$T109=0,Tier2!AN108,'PNGC T2 Allocation'!AN108)+T2Remarketing!AN108","v":6784.0050000000001},{"$f":"Tier1!AO108+IF(Init!$S109=0,0,SliceResource!AO108)+IF(Init!$T109=0,Tier2!AO108,'PNGC T2 Allocation'!AO108)+T2Remarketing!AO108","v":3814.748},{"$f":"Tier1!AP108+IF(Init!$S109=0,0,SliceResource!AP108)+IF(Init!$T109=0,Tier2!AP108,'PNGC T2 Allocation'!AP108)+T2Remarketing!AP108","v":5799.44},{"$f":"Tier1!AQ108+IF(Init!$S109=0,0,SliceResource!AQ108)+IF(Init!$T109=0,Tier2!AQ108,'PNGC T2 Allocation'!AQ108)+T2Remarketing!AQ108","v":3682.056},{"$f":"Tier1!AR108+IF(Init!$S109=0,0,SliceResource!AR108)+IF(Init!$T109=0,Tier2!AR108,'PNGC T2 Allocation'!AR108)+T2Remarketing!AR108","v":5591.5630000000001},{"$f":"Tier1!AS108+IF(Init!$S109=0,0,SliceResource!AS108)+IF(Init!$T109=0,Tier2!AS108,'PNGC T2 Allocation'!AS108)+T2Remarketing!AS108","v":2907.6979999999999},{"$f":"Tier1!AT108+IF(Init!$S109=0,0,SliceResource!AT108)+IF(Init!$T109=0,Tier2!AT108,'PNGC T2 Allocation'!AT108)+T2Remarketing!AT108","v":5735.6570000000002},{"$f":"Tier1!AU108+IF(Init!$S109=0,0,SliceResource!AU108)+IF(Init!$T109=0,Tier2!AU108,'PNGC T2 Allocation'!AU108)+T2Remarketing!AU108","v":3233.6239999999998},{"$f":"Tier1!AV108+IF(Init!$S109=0,0,SliceResource!AV108)+IF(Init!$T109=0,Tier2!AV108,'PNGC T2 Allocation'!AV108)+T2Remarketing!AV108","v":5904.8919999999998},{"$f":"Tier1!AW108+IF(Init!$S109=0,0,SliceResource!AW108)+IF(Init!$T109=0,Tier2!AW108,'PNGC T2 Allocation'!AW108)+T2Remarketing!AW108","v":3300.4079999999999},{"$f":"Tier1!AX108+IF(Init!$S109=0,0,SliceResource!AX108)+IF(Init!$T109=0,Tier2!AX108,'PNGC T2 Allocation'!AX108)+T2Remarketing!AX108","v":5516.3010000000004},{"$f":"Tier1!AY108+IF(Init!$S109=0,0,SliceResource!AY108)+IF(Init!$T109=0,Tier2!AY108,'PNGC T2 Allocation'!AY108)+T2Remarketing!AY108","v":3143.1469999999999}]
[null,10379,"Steilacoom, Town of",{"$f":"Tier1!D117+IF(Init!$S118=0,0,SliceResource!D117)+IF(Init!$T118=0,Tier2!D117,'PNGC T2 Allocation'!D117)+T2Remarketing!D117","v":1988.2080000000001},{"$f":"Tier1!E117+IF(Init!$S118=0,0,SliceResource!E117)+IF(Init!$T118=0,Tier2!E117,'PNGC T2 Allocation'!E117)+T2Remarketing!E117","v":1189.297},{"$f":"Tier1!F117+IF(Init!$S118=0,0,SliceResource!F117)+IF(Init!$T118=0,Tier2!F117,'PNGC T2 Allocation'!F117)+T2Remarketing!F117","v":2442.241},{"$f":"Tier1!G117+IF(Init!$S118=0,0,SliceResource!G117)+IF(Init!$T118=0,Tier2!G117,'PNGC T2 Allocation'!G117)+T2Remarketing!G117","v":1680.9459999999999},{"$f":"Tier1!H117+IF(Init!$S118=0,0,SliceResource!H117)+IF(Init!$T118=0,Tier2!H117,'PNGC T2 Allocation'!H117)+T2Remarketing!H117","v":2789.895},{"$f":"Tier1!I117+IF(Init!$S118=0,0,SliceResource!I117)+IF(Init!$T118=0,Tier2!I117,'PNGC T2 Allocation'!I117)+T2Remarketing!I117","v":1818.268},{"$f":"Tier1!J117+IF(Init!$S118=0,0,SliceResource!J117)+IF(Init!$T118=0,Tier2!J117,'PNGC T2 Allocation'!J117)+T2Remarketing!J117","v":2783.4650000000001},{"$f":"Tier1!K117+IF(Init!$S118=0,0,SliceResource!K117)+IF(Init!$T118=0,Tier2!K117,'PNGC T2 Allocation'!K117)+T2Remarketing!K117","v":1914.7950000000001},{"$f":"Tier1!L117+IF(Init!$S118=0,0,SliceResource!L117)+IF(Init!$T118=0,Tier2!L117,'PNGC T2 Allocation'!L117)+T2Remarketing!L117","v":2525.8789999999999},{"$f":"Tier1!M117+IF(Init!$S118=0,0,SliceResource!M117)+IF(Init!$T118=0,Tier2!M117,'PNGC T2 Allocation'!M117)+T2Remarketing!M117","v":1618.11},{"$f":"Tier1!N117+IF(Init!$S118=0,0,SliceResource!N117)+IF(Init!$T118=0,Tier2!N117,'PNGC T2 Allocation'!N117)+T2Remarketing!N117","v":2297.8220000000001},{"$f":"Tier1!O117+IF(Init!$S118=0,0,SliceResource!O117)+IF(Init!$T118=0,Tier2!O117,'PNGC T2 Allocation'!O117)+T2Remarketing!O117","v":1438.6210000000001},{"$f":"Tier1!P117+IF(Init!$S118=0,0,SliceResource!P117)+IF(Init!$T118=0,Tier2!P117,'PNGC T2 Allocation'!P117)+T2Remarketing!P117","v":2028.6479999999999},{"$f":"Tier1!Q117+IF(Init!$S118=0,0,SliceResource!Q117)+IF(Init!$T118=0,Tier2!Q117,'PNGC T2 Allocation'!Q117)+T2Remarketing!Q117","v":1281.2539999999999},{"$f":"Tier1!R117+IF(Init!$S118=0,0,SliceResource!R117)+IF(Init!$T118=0,Tier2!R117,'PNGC T2 Allocation'!R117)+T2Remarketing!R117","v":1619.9860000000001},{"$f":"Tier1!S117+IF(Init!$S118=0,0,SliceResource!S117)+IF(Init!$T118=0,Tier2!S117,'PNGC T2 Allocation'!S117)+T2Remarketing!S117","v":1118.604},{"$f":"Tier1!T117+IF(Init!$S118=0,0,SliceResource!T117)+IF(Init!$T118=0,Tier2!T117,'PNGC T2 Allocation'!T117)+T2Remarketing!T117","v":1511.3119999999999},{"$f":"Tier1!U117+IF(Init!$S118=0,0,SliceResource!U117)+IF(Init!$T118=0,Tier2!U117,'PNGC T2 Allocation'!U117)+T2Remarketing!U117","v":924.41},{"$f":"Tier1!V117+IF(Init!$S118=0,0,SliceResource!V117)+IF(Init!$T118=0,Tier2!V117,'PNGC T2 Allocation'!V117)+T2Remarketing!V117","v":1524.981},{"$f":"Tier1!W117+IF(Init!$S118=0,0,SliceResource!W117)+IF(Init!$T118=0,Tier2!W117,'PNGC T2 Allocation'!W117)+T2Remarketing!W117","v":1053.027},{"$f":"Tier1!X117+IF(Init!$S118=0,0,SliceResource!X117)+IF(Init!$T118=0,Tier2!X117,'PNGC T2 Allocation'!X117)+T2Remarketing!X117","v":1597.713},{"$f":"Tier1!Y117+IF(Init!$S118=0,0,SliceResource!Y117)+IF(Init!$T118=0,Tier2!Y117,'PNGC T2 Allocation'!Y117)+T2Remarketing!Y117","v":996.46},{"$f":"Tier1!Z117+IF(Init!$S118=0,0,SliceResource!Z117)+IF(Init!$T118=0,Tier2!Z117,'PNGC T2 Allocation'!Z117)+T2Remarketing!Z117","v":1513.6189999999999},{"$f":"Tier1!AA117+IF(Init!$S118=0,0,SliceResource!AA117)+IF(Init!$T118=0,Tier2!AA117,'PNGC T2 Allocation'!AA117)+T2Remarketing!AA117","v":979.56399999999996},{"$f":"Tier1!AB117+IF(Init!$S118=0,0,SliceResource!AB117)+IF(Init!$T118=0,Tier2!AB117,'PNGC T2 Allocation'!AB117)+T2Remarketing!AB117","v":1998.713},{"$f":"Tier1!AC117+IF(Init!$S118=0,0,SliceResource!AC117)+IF(Init!$T118=0,Tier2!AC117,'PNGC T2 Allocation'!AC117)+T2Remarketing!AC117","v":1195.58},{"$f":"Tier1!AD117+IF(Init!$S118=0,0,SliceResource!AD117)+IF(Init!$T118=0,Tier2!AD117,'PNGC T2 Allocation'!AD117)+T2Remarketing!AD117","v":2452.1849999999999},{"$f":"Tier1!AE117+IF(Init!$S118=0,0,SliceResource!AE117)+IF(Init!$T118=0,Tier2!AE117,'PNGC T2 Allocation'!AE117)+T2Remarketing!AE117","v":1687.79},{"$f":"Tier1!AF117+IF(Init!$S118=0,0,SliceResource!AF117)+IF(Init!$T118=0,Tier2!AF117,'PNGC T2 Allocation'!AF117)+T2Remarketing!AF117","v":2800.0590000000002},{"$f":"Tier1!AG117+IF(Init!$S118=0,0,SliceResource!AG117)+IF(Init!$T118=0,Tier2!AG117,'PNGC T2 Allocation'!AG117)+T2Remarketing!AG117","v":1824.8910000000001},{"$f":"Tier1!AH117+IF(Init!$S118=0,0,SliceResource!AH117)+IF(Init!$T118=0,Tier2!AH117,'PNGC T2 Allocation'!AH117)+T2Remarketing!AH117","v":2793.4110000000001},{"$f":"Tier1!AI117+IF(Init!$S118=0,0,SliceResource!AI117)+IF(Init!$T118=0,Tier2!AI117,'PNGC T2 Allocation'!AI117)+T2Remarketing!AI117","v":1921.636},{"$f":"Tier1!AJ117+IF(Init!$S118=0,0,SliceResource!AJ117)+IF(Init!$T118=0,Tier2!AJ117,'PNGC T2 Allocation'!AJ117)+T2Remarketing!AJ117","v":2459.98},{"$f":"Tier1!AK117+IF(Init!$S118=0,0,SliceResource!AK117)+IF(Init!$T118=0,Tier2!AK117,'PNGC T2 Allocation'!AK117)+T2Remarketing!AK117","v":1575.894},{"$f":"Tier1!AL117+IF(Init!$S118=0,0,SliceResource!AL117)+IF(Init!$T118=0,Tier2!AL117,'PNGC T2 Allocation'!AL117)+T2Remarketing!AL117","v":2308.1460000000002},{"$f":"Tier1!AM117+IF(Init!$S118=0,0,SliceResource!AM117)+IF(Init!$T118=0,Tier2!AM117,'PNGC T2 Allocation'!AM117)+T2Remarketing!AM117","v":1445.085},{"$f":"Tier1!AN117+IF(Init!$S118=0,0,SliceResource!AN117)+IF(Init!$T118=0,Tier2!AN117,'PNGC T2 Allocation'!AN117)+T2Remarketing!AN117","v":2038.9369999999999},{"$f":"Tier1!AO117+IF(Init!$S118=0,0,SliceResource!AO117)+IF(Init!$T118=0,Tier2!AO117,'PNGC T2 Allocation'!AO117)+T2Remarketing!AO117","v":1287.752},{"$f":"Tier1!AP117+IF(Init!$S118=0,0,SliceResource!AP117)+IF(Init!$T118=0,Tier2!AP117,'PNGC T2 Allocation'!AP117)+T2Remarketing!AP117","v":1629.42},{"$f":"Tier1!AQ117+IF(Init!$S118=0,0,SliceResource!AQ117)+IF(Init!$T118=0,Tier2!AQ117,'PNGC T2 Allocation'!AQ117)+T2Remarketing!AQ117","v":1125.1189999999999},{"$f":"Tier1!AR117+IF(Init!$S118=0,0,SliceResource!AR117)+IF(Init!$T118=0,Tier2!AR117,'PNGC T2 Allocation'!AR117)+T2Remarketing!AR117","v":1521.2080000000001},{"$f":"Tier1!AS117+IF(Init!$S118=0,0,SliceResource!AS117)+IF(Init!$T118=0,Tier2!AS117,'PNGC T2 Allocation'!AS117)+T2Remarketing!AS117","v":930.46299999999997},{"$f":"Tier1!AT117+IF(Init!$S118=0,0,SliceResource!AT117)+IF(Init!$T118=0,Tier2!AT117,'PNGC T2 Allocation'!AT117)+T2Remarketing!AT117","v":1534.912},{"$f":"Tier1!AU117+IF(Init!$S118=0,0,SliceResource!AU117)+IF(Init!$T118=0,Tier2!AU117,'PNGC T2 Allocation'!AU117)+T2Remarketing!AU117","v":1059.884},{"$f":"Tier1!AV117+IF(Init!$S118=0,0,SliceResource!AV117)+IF(Init!$T118=0,Tier2!AV117,'PNGC T2 Allocation'!AV117)+T2Remarketing!AV117","v":1608.0519999999999},{"$f":"Tier1!AW117+IF(Init!$S118=0,0,SliceResource!AW117)+IF(Init!$T118=0,Tier2!AW117,'PNGC T2 Allocation'!AW117)+T2Remarketing!AW117","v":1002.909},{"$f":"Tier1!AX117+IF(Init!$S118=0,0,SliceResource!AX117)+IF(Init!$T118=0,Tier2!AX117,'PNGC T2 Allocation'!AX117)+T2Remarketing!AX117","v":1523.3009999999999},{"$f":"Tier1!AY117+IF(Init!$S118=0,0,SliceResource!AY117)+IF(Init!$T118=0,Tier2!AY117,'PNGC T2 Allocation'!AY117)+T2Remarketing!AY117","v":985.83}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"Tier1!D126+IF(Init!$S127=0,0,SliceResource!D126)+IF(Init!$T127=0,Tier2!D126,'PNGC T2 Allocation'!D126)+T2Remarketing!D126","v":2042.5139999999999},{"$f":"Tier1!E126+IF(Init!$S127=0,0,SliceResource!E126)+IF(Init!$T127=0,Tier2!E126,'PNGC T2 Allocation'!E126)+T2Remarketing!E126","v":1163.4639999999999},{"$f":"Tier1!F126+IF(Init!$S127=0,0,SliceResource!F126)+IF(Init!$T127=0,Tier2!F126,'PNGC T2 Allocation'!F126)+T2Remarketing!F126","v":2678.7089999999998},{"$f":"Tier1!G126+IF(Init!$S127=0,0,SliceResource!G126)+IF(Init!$T127=0,Tier2!G126,'PNGC T2 Allocation'!G126)+T2Remarketing!G126","v":1834.3230000000001},{"$f":"Tier1!H126+IF(Init!$S127=0,0,SliceResource!H126)+IF(Init!$T127=0,Tier2!H126,'PNGC T2 Allocation'!H126)+T2Remarketing!H126","v":3060.8290000000002},{"$f":"Tier1!I126+IF(Init!$S127=0,0,SliceResource!I126)+IF(Init!$T127=0,Tier2!I126,'PNGC T2 Allocation'!I126)+T2Remarketing!I126","v":2243.2959999999998},{"$f":"Tier1!J126+IF(Init!$S127=0,0,SliceResource!J126)+IF(Init!$T127=0,Tier2!J126,'PNGC T2 Allocation'!J126)+T2Remarketing!J126","v":3040.02},{"$f":"Tier1!K126+IF(Init!$S127=0,0,SliceResource!K126)+IF(Init!$T127=0,Tier2!K126,'PNGC T2 Allocation'!K126)+T2Remarketing!K126","v":2065.636},{"$f":"Tier1!L126+IF(Init!$S127=0,0,SliceResource!L126)+IF(Init!$T127=0,Tier2!L126,'PNGC T2 Allocation'!L126)+T2Remarketing!L126","v":2694.0030000000002},{"$f":"Tier1!M126+IF(Init!$S127=0,0,SliceResource!M126)+IF(Init!$T127=0,Tier2!M126,'PNGC T2 Allocation'!M126)+T2Remarketing!M126","v":1716.662},{"$f":"Tier1!N126+IF(Init!$S127=0,0,SliceResource!N126)+IF(Init!$T127=0,Tier2!N126,'PNGC T2 Allocation'!N126)+T2Remarketing!N126","v":2436.8820000000001},{"$f":"Tier1!O126+IF(Init!$S127=0,0,SliceResource!O126)+IF(Init!$T127=0,Tier2!O126,'PNGC T2 Allocation'!O126)+T2Remarketing!O126","v":1660.261},{"$f":"Tier1!P126+IF(Init!$S127=0,0,SliceResource!P126)+IF(Init!$T127=0,Tier2!P126,'PNGC T2 Allocation'!P126)+T2Remarketing!P126","v":2174.6480000000001},{"$f":"Tier1!Q126+IF(Init!$S127=0,0,SliceResource!Q126)+IF(Init!$T127=0,Tier2!Q126,'PNGC T2 Allocation'!Q126)+T2Remarketing!Q126","v":1348.94},{"$f":"Tier1!R126+IF(Init!$S127=0,0,SliceResource!R126)+IF(Init!$T127=0,Tier2!R126,'PNGC T2 Allocation'!R126)+T2Remarketing!R126","v":1655.4929999999999},{"$f":"Tier1!S126+IF(Init!$S127=0,0,SliceResource!S126)+IF(Init!$T127=0,Tier2!S126,'PNGC T2 Allocation'!S126)+T2Remarketing!S126","v":1188.5440000000001},{"$f":"Tier1!T126+IF(Init!$S127=0,0,SliceResource!T126)+IF(Init!$T127=0,Tier2!T126,'PNGC T2 Allocation'!T126)+T2Remarketing!T126","v":1620.8779999999999},{"$f":"Tier1!U126+IF(Init!$S127=0,0,SliceResource!U126)+IF(Init!$T127=0,Tier2!U126,'PNGC T2 Allocation'!U126)+T2Remarketing!U126","v":945.53599999999994},{"$f":"Tier1!V126+IF(Init!$S127=0,0,SliceResource!V126)+IF(Init!$T127=0,Tier2!V126,'PNGC T2 Allocation'!V126)+T2Remarketing!V126","v":1541.3889999999999},{"$f":"Tier1!W126+IF(Init!$S127=0,0,SliceResource!W126)+IF(Init!$T127=0,Tier2!W126,'PNGC T2 Allocation'!W126)+T2Remarketing!W126","v":952.89499999999998},{"$f":"Tier1!X126+IF(Init!$S127=0,0,SliceResource!X126)+IF(Init!$T127=0,Tier2!X126,'PNGC T2 Allocation'!X126)+T2Remarketing!X126","v":1549.886},{"$f":"Tier1!Y126+IF(Init!$S127=0,0,SliceResource!Y126)+IF(Init!$T127=0,Tier2!Y126,'PNGC T2 Allocation'!Y126)+T2Remarketing!Y126","v":941.81},{"$f":"Tier1!Z126+IF(Init!$S127=0,0,SliceResource!Z126)+IF(Init!$T127=0,Tier2!Z126,'PNGC T2 Allocation'!Z126)+T2Remarketing!Z126","v":1661.9670000000001},{"$f":"Tier1!AA126+IF(Init!$S127=0,0,SliceResource!AA126)+IF(Init!$T127=0,Tier2!AA126,'PNGC T2 Allocation'!AA126)+T2Remarketing!AA126","v":1041.095},{"$f":"Tier1!AB126+IF(Init!$S127=0,0,SliceResource!AB126)+IF(Init!$T127=0,Tier2!AB126,'PNGC T2 Allocation'!AB126)+T2Remarketing!AB126","v":2042.5139999999999},{"$f":"Tier1!AC126+IF(Init!$S127=0,0,SliceResource!AC126)+IF(Init!$T127=0,Tier2!AC126,'PNGC T2 Allocation'!AC126)+T2Remarketing!AC126","v":1163.4639999999999},{"$f":"Tier1!AD126+IF(Init!$S127=0,0,SliceResource!AD126)+IF(Init!$T127=0,Tier2!AD126,'PNGC T2 Allocation'!AD126)+T2Remarketing!AD126","v":2563.7449999999999},{"$f":"Tier1!AE126+IF(Init!$S127=0,0,SliceResource!AE126)+IF(Init!$T127=0,Tier2!AE126,'PNGC T2 Allocation'!AE126)+T2Remarketing!AE126","v":1949.287},{"$f":"Tier1!AF126+IF(Init!$S127=0,0,SliceResource!AF126)+IF(Init!$T127=0,Tier2!AF126,'PNGC T2 Allocation'!AF126)+T2Remarketing!AF126","v":3191.768},{"$f":"Tier1!AG126+IF(Init!$S127=0,0,SliceResource!AG126)+IF(Init!$T127=0,Tier2!AG126,'PNGC T2 Allocation'!AG126)+T2Remarketing!AG126","v":2112.357},{"$f":"Tier1!AH126+IF(Init!$S127=0,0,SliceResource!AH126)+IF(Init!$T127=0,Tier2!AH126,'PNGC T2 Allocation'!AH126)+T2Remarketing!AH126","v":2913.9810000000002},{"$f":"Tier1!AI126+IF(Init!$S127=0,0,SliceResource!AI126)+IF(Init!$T127=0,Tier2!AI126,'PNGC T2 Allocation'!AI126)+T2Remarketing!AI126","v":2191.6759999999999},{"$f":"Tier1!AJ126+IF(Init!$S127=0,0,SliceResource!AJ126)+IF(Init!$T127=0,Tier2!AJ126,'PNGC T2 Allocation'!AJ126)+T2Remarketing!AJ126","v":2585.9639999999999},{"$f":"Tier1!AK126+IF(Init!$S127=0,0,SliceResource!AK126)+IF(Init!$T127=0,Tier2!AK126,'PNGC T2 Allocation'!AK126)+T2Remarketing!AK126","v":1672.61},{"$f":"Tier1!AL126+IF(Init!$S127=0,0,SliceResource!AL126)+IF(Init!$T127=0,Tier2!AL126,'PNGC T2 Allocation'!AL126)+T2Remarketing!AL126","v":2538.1610000000001},{"$f":"Tier1!AM126+IF(Init!$S127=0,0,SliceResource!AM126)+IF(Init!$T127=0,Tier2!AM126,'PNGC T2 Allocation'!AM126)+T2Remarketing!AM126","v":1558.982},{"$f":"Tier1!AN126+IF(Init!$S127=0,0,SliceResource!AN126)+IF(Init!$T127=0,Tier2!AN126,'PNGC T2 Allocation'!AN126)+T2Remarketing!AN126","v":2174.6480000000001},{"$f":"Tier1!AO126+IF(Init!$S127=0,0,SliceResource!AO126)+IF(Init!$T127=0,Tier2!AO126,'PNGC T2 Allocation'!AO126)+T2Remarketing!AO126","v":1348.94},{"$f":"Tier1!AP126+IF(Init!$S127=0,0,SliceResource!AP126)+IF(Init!$T127=0,Tier2!AP126,'PNGC T2 Allocation'!AP126)+T2Remarketing!AP126","v":1655.4929999999999},{"$f":"Tier1!AQ126+IF(Init!$S127=0,0,SliceResource!AQ126)+IF(Init!$T127=0,Tier2!AQ126,'PNGC T2 Allocation'!AQ126)+T2Remarketing!AQ126","v":1188.5440000000001},{"$f":"Tier1!AR126+IF(Init!$S127=0,0,SliceResource!AR126)+IF(Init!$T127=0,Tier2!AR126,'PNGC T2 Allocation'!AR126)+T2Remarketing!AR126","v":1620.8779999999999},{"$f":"Tier1!AS126+IF(Init!$S127=0,0,SliceResource!AS126)+IF(Init!$T127=0,Tier2!AS126,'PNGC T2 Allocation'!AS126)+T2Remarketing!AS126","v":945.53599999999994},{"$f":"Tier1!AT126+IF(Init!$S127=0,0,SliceResource!AT126)+IF(Init!$T127=0,Tier2!AT126,'PNGC T2 Allocation'!AT126)+T2Remarketing!AT126","v":1541.3889999999999},{"$f":"Tier1!AU126+IF(Init!$S127=0,0,SliceResource!AU126)+IF(Init!$T127=0,Tier2!AU126,'PNGC T2 Allocation'!AU126)+T2Remarketing!AU126","v":952.89499999999998},{"$f":"Tier1!AV126+IF(Init!$S127=0,0,SliceResource!AV126)+IF(Init!$T127=0,Tier2!AV126,'PNGC T2 Allocation'!AV126)+T2Remarketing!AV126","v":1549.886},{"$f":"Tier1!AW126+IF(Init!$S127=0,0,SliceResource!AW126)+IF(Init!$T127=0,Tier2!AW126,'PNGC T2 Allocation'!AW126)+T2Remarketing!AW126","v":941.81},{"$f":"Tier1!AX126+IF(Init!$S127=0,0,SliceResource!AX126)+IF(Init!$T127=0,Tier2!AX126,'PNGC T2 Allocation'!AX126)+T2Remarketing!AX126","v":1661.9670000000001},{"$f":"Tier1!AY126+IF(Init!$S127=0,0,SliceResource!AY126)+IF(Init!$T127=0,Tier2!AY126,'PNGC T2 Allocation'!AY126)+T2Remarketing!AY126","v":1041.095}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"Tier1!D135+IF(Init!$S136=0,0,SliceResource!D135)+IF(Init!$T136=0,Tier2!D135,'PNGC T2 Allocation'!D135)+T2Remarketing!D135","v":7244.8119999999999},{"$f":"Tier1!E135+IF(Init!$S136=0,0,SliceResource!E135)+IF(Init!$T136=0,Tier2!E135,'PNGC T2 Allocation'!E135)+T2Remarketing!E135","v":5215.7169999999996},{"$f":"Tier1!F135+IF(Init!$S136=0,0,SliceResource!F135)+IF(Init!$T136=0,Tier2!F135,'PNGC T2 Allocation'!F135)+T2Remarketing!F135","v":6708.3320000000003},{"$f":"Tier1!G135+IF(Init!$S136=0,0,SliceResource!G135)+IF(Init!$T136=0,Tier2!G135,'PNGC T2 Allocation'!G135)+T2Remarketing!G135","v":5297.9219999999996},{"$f":"Tier1!H135+IF(Init!$S136=0,0,SliceResource!H135)+IF(Init!$T136=0,Tier2!H135,'PNGC T2 Allocation'!H135)+T2Remarketing!H135","v":7027.9740000000002},{"$f":"Tier1!I135+IF(Init!$S136=0,0,SliceResource!I135)+IF(Init!$T136=0,Tier2!I135,'PNGC T2 Allocation'!I135)+T2Remarketing!I135","v":5420.1819999999998},{"$f":"Tier1!J135+IF(Init!$S136=0,0,SliceResource!J135)+IF(Init!$T136=0,Tier2!J135,'PNGC T2 Allocation'!J135)+T2Remarketing!J135","v":7004.8090000000002},{"$f":"Tier1!K135+IF(Init!$S136=0,0,SliceResource!K135)+IF(Init!$T136=0,Tier2!K135,'PNGC T2 Allocation'!K135)+T2Remarketing!K135","v":5564.7209999999995},{"$f":"Tier1!L135+IF(Init!$S136=0,0,SliceResource!L135)+IF(Init!$T136=0,Tier2!L135,'PNGC T2 Allocation'!L135)+T2Remarketing!L135","v":6715.8019999999997},{"$f":"Tier1!M135+IF(Init!$S136=0,0,SliceResource!M135)+IF(Init!$T136=0,Tier2!M135,'PNGC T2 Allocation'!M135)+T2Remarketing!M135","v":4915.6670000000004},{"$f":"Tier1!N135+IF(Init!$S136=0,0,SliceResource!N135)+IF(Init!$T136=0,Tier2!N135,'PNGC T2 Allocation'!N135)+T2Remarketing!N135","v":7668.6019999999999},{"$f":"Tier1!O135+IF(Init!$S136=0,0,SliceResource!O135)+IF(Init!$T136=0,Tier2!O135,'PNGC T2 Allocation'!O135)+T2Remarketing!O135","v":5487.5870000000004},{"$f":"Tier1!P135+IF(Init!$S136=0,0,SliceResource!P135)+IF(Init!$T136=0,Tier2!P135,'PNGC T2 Allocation'!P135)+T2Remarketing!P135","v":7542.23},{"$f":"Tier1!Q135+IF(Init!$S136=0,0,SliceResource!Q135)+IF(Init!$T136=0,Tier2!Q135,'PNGC T2 Allocation'!Q135)+T2Remarketing!Q135","v":5470.0119999999997},{"$f":"Tier1!R135+IF(Init!$S136=0,0,SliceResource!R135)+IF(Init!$T136=0,Tier2!R135,'PNGC T2 Allocation'!R135)+T2Remarketing!R135","v":7647.5050000000001},{"$f":"Tier1!S135+IF(Init!$S136=0,0,SliceResource!S135)+IF(Init!$T136=0,Tier2!S135,'PNGC T2 Allocation'!S135)+T2Remarketing!S135","v":6039.4470000000001},{"$f":"Tier1!T135+IF(Init!$S136=0,0,SliceResource!T135)+IF(Init!$T136=0,Tier2!T135,'PNGC T2 Allocation'!T135)+T2Remarketing!T135","v":7918.7309999999998},{"$f":"Tier1!U135+IF(Init!$S136=0,0,SliceResource!U135)+IF(Init!$T136=0,Tier2!U135,'PNGC T2 Allocation'!U135)+T2Remarketing!U135","v":5622.951},{"$f":"Tier1!V135+IF(Init!$S136=0,0,SliceResource!V135)+IF(Init!$T136=0,Tier2!V135,'PNGC T2 Allocation'!V135)+T2Remarketing!V135","v":9183.3490000000002},{"$f":"Tier1!W135+IF(Init!$S136=0,0,SliceResource!W135)+IF(Init!$T136=0,Tier2!W135,'PNGC T2 Allocation'!W135)+T2Remarketing!W135","v":7242.1819999999989},{"$f":"Tier1!X135+IF(Init!$S136=0,0,SliceResource!X135)+IF(Init!$T136=0,Tier2!X135,'PNGC T2 Allocation'!X135)+T2Remarketing!X135","v":10085.9},{"$f":"Tier1!Y135+IF(Init!$S136=0,0,SliceResource!Y135)+IF(Init!$T136=0,Tier2!Y135,'PNGC T2 Allocation'!Y135)+T2Remarketing!Y135","v":7180.48},{"$f":"Tier1!Z135+IF(Init!$S136=0,0,SliceResource!Z135)+IF(Init!$T136=0,Tier2!Z135,'PNGC T2 Allocation'!Z135)+T2Remarketing!Z135","v":9035.5079999999998},{"$f":"Tier1!AA135+IF(Init!$S136=0,0,SliceResource!AA135)+IF(Init!$T136=0,Tier2!AA135,'PNGC T2 Allocation'!AA135)+T2Remarketing!AA135","v":7067.7889999999998},{"$f":"Tier1!AB135+IF(Init!$S136=0,0,SliceResource!AB135)+IF(Init!$T136=0,Tier2!AB135,'PNGC T2 Allocation'!AB135)+T2Remarketing!AB135","v":7930.7810000000009},{"$f":"Tier1!AC135+IF(Init!$S136=0,0,SliceResource!AC135)+IF(Init!$T136=0,Tier2!AC135,'PNGC T2 Allocation'!AC135)+T2Remarketing!AC135","v":5780.2619999999997},{"$f":"Tier1!AD135+IF(Init!$S136=0,0,SliceResource!AD135)+IF(Init!$T136=0,Tier2!AD135,'PNGC T2 Allocation'!AD135)+T2Remarketing!AD135","v":7456.3280000000004},{"$f":"Tier1!AE135+IF(Init!$S136=0,0,SliceResource!AE135)+IF(Init!$T136=0,Tier2!AE135,'PNGC T2 Allocation'!AE135)+T2Remarketing!AE135","v":5761.7819999999992},{"$f":"Tier1!AF135+IF(Init!$S136=0,0,SliceResource!AF135)+IF(Init!$T136=0,Tier2!AF135,'PNGC T2 Allocation'!AF135)+T2Remarketing!AF135","v":7748.67},{"$f":"Tier1!AG135+IF(Init!$S136=0,0,SliceResource!AG135)+IF(Init!$T136=0,Tier2!AG135,'PNGC T2 Allocation'!AG135)+T2Remarketing!AG135","v":6044.6379999999999},{"$f":"Tier1!AH135+IF(Init!$S136=0,0,SliceResource!AH135)+IF(Init!$T136=0,Tier2!AH135,'PNGC T2 Allocation'!AH135)+T2Remarketing!AH135","v":7729.8220000000001},{"$f":"Tier1!AI135+IF(Init!$S136=0,0,SliceResource!AI135)+IF(Init!$T136=0,Tier2!AI135,'PNGC T2 Allocation'!AI135)+T2Remarketing!AI135","v":6137.2430000000004},{"$f":"Tier1!AJ135+IF(Init!$S136=0,0,SliceResource!AJ135)+IF(Init!$T136=0,Tier2!AJ135,'PNGC T2 Allocation'!AJ135)+T2Remarketing!AJ135","v":7182.4360000000006},{"$f":"Tier1!AK135+IF(Init!$S136=0,0,SliceResource!AK135)+IF(Init!$T136=0,Tier2!AK135,'PNGC T2 Allocation'!AK135)+T2Remarketing!AK135","v":5219.9170000000004},{"$f":"Tier1!AL135+IF(Init!$S136=0,0,SliceResource!AL135)+IF(Init!$T136=0,Tier2!AL135,'PNGC T2 Allocation'!AL135)+T2Remarketing!AL135","v":7923.1209999999992},{"$f":"Tier1!AM135+IF(Init!$S136=0,0,SliceResource!AM135)+IF(Init!$T136=0,Tier2!AM135,'PNGC T2 Allocation'!AM135)+T2Remarketing!AM135","v":5646.77},{"$f":"Tier1!AN135+IF(Init!$S136=0,0,SliceResource!AN135)+IF(Init!$T136=0,Tier2!AN135,'PNGC T2 Allocation'!AN135)+T2Remarketing!AN135","v":7597.3850000000002},{"$f":"Tier1!AO135+IF(Init!$S136=0,0,SliceResource!AO135)+IF(Init!$T136=0,Tier2!AO135,'PNGC T2 Allocation'!AO135)+T2Remarketing!AO135","v":5585.3540000000012},{"$f":"Tier1!AP135+IF(Init!$S136=0,0,SliceResource!AP135)+IF(Init!$T136=0,Tier2!AP135,'PNGC T2 Allocation'!AP135)+T2Remarketing!AP135","v":7799.7710000000006},{"$f":"Tier1!AQ135+IF(Init!$S136=0,0,SliceResource!AQ135)+IF(Init!$T136=0,Tier2!AQ135,'PNGC T2 Allocation'!AQ135)+T2Remarketing!AQ135","v":6063.36},{"$f":"Tier1!AR135+IF(Init!$S136=0,0,SliceResource!AR135)+IF(Init!$T136=0,Tier2!AR135,'PNGC T2 Allocation'!AR135)+T2Remarketing!AR135","v":8024.6460000000006},{"$f":"Tier1!AS135+IF(Init!$S136=0,0,SliceResource!AS135)+IF(Init!$T136=0,Tier2!AS135,'PNGC T2 Allocation'!AS135)+T2Remarketing!AS135","v":5687.5339999999997},{"$f":"Tier1!AT135+IF(Init!$S136=0,0,SliceResource!AT135)+IF(Init!$T136=0,Tier2!AT135,'PNGC T2 Allocation'!AT135)+T2Remarketing!AT135","v":8318.9660000000003},{"$f":"Tier1!AU135+IF(Init!$S136=0,0,SliceResource!AU135)+IF(Init!$T136=0,Tier2!AU135,'PNGC T2 Allocation'!AU135)+T2Remarketing!AU135","v":6568.567},{"$f":"Tier1!AV135+IF(Init!$S136=0,0,SliceResource!AV135)+IF(Init!$T136=0,Tier2!AV135,'PNGC T2 Allocation'!AV135)+T2Remarketing!AV135","v":8894.4629999999997},{"$f":"Tier1!AW135+IF(Init!$S136=0,0,SliceResource!AW135)+IF(Init!$T136=0,Tier2!AW135,'PNGC T2 Allocation'!AW135)+T2Remarketing!AW135","v":6234.5559999999996},{"$f":"Tier1!AX135+IF(Init!$S136=0,0,SliceResource!AX135)+IF(Init!$T136=0,Tier2!AX135,'PNGC T2 Allocation'!AX135)+T2Remarketing!AX135","v":7887.2990000000009},{"$f":"Tier1!AY135+IF(Init!$S136=0,0,SliceResource!AY135)+IF(Init!$T136=0,Tier2!AY135,'PNGC T2 Allocation'!AY135)+T2Remarketing!AY135","v":6147.5820000000003}]
[null,11680,"Weiser, City of",{"$f":"Tier1!D136+IF(Init!$S137=0,0,SliceResource!D136)+IF(Init!$T137=0,Tier2!D136,'PNGC T2 Allocation'!D136)+T2Remarketing!D136","v":2688.7750000000001},{"$f":"Tier1!E136+IF(Init!$S137=0,0,SliceResource!E136)+IF(Init!$T137=0,Tier2!E136,'PNGC T2 Allocation'!E136)+T2Remarketing!E136","v":1441.5229999999999},{"$f":"Tier1!F136+IF(Init!$S137=0,0,SliceResource!F136)+IF(Init!$T137=0,Tier2!F136,'PNGC T2 Allocation'!F136)+T2Remarketing!F136","v":2972.223},{"$f":"Tier1!G136+IF(Init!$S137=0,0,SliceResource!G136)+IF(Init!$T137=0,Tier2!G136,'PNGC T2 Allocation'!G136)+T2Remarketing!G136","v":1885.646},{"$f":"Tier1!H136+IF(Init!$S137=0,0,SliceResource!H136)+IF(Init!$T137=0,Tier2!H136,'PNGC T2 Allocation'!H136)+T2Remarketing!H136","v":3445.0459999999998},{"$f":"Tier1!I136+IF(Init!$S137=0,0,SliceResource!I136)+IF(Init!$T137=0,Tier2!I136,'PNGC T2 Allocation'!I136)+T2Remarketing!I136","v":2399.71},{"$f":"Tier1!J136+IF(Init!$S137=0,0,SliceResource!J136)+IF(Init!$T137=0,Tier2!J136,'PNGC T2 Allocation'!J136)+T2Remarketing!J136","v":3388.7420000000002},{"$f":"Tier1!K136+IF(Init!$S137=0,0,SliceResource!K136)+IF(Init!$T137=0,Tier2!K136,'PNGC T2 Allocation'!K136)+T2Remarketing!K136","v":2180.6590000000001},{"$f":"Tier1!L136+IF(Init!$S137=0,0,SliceResource!L136)+IF(Init!$T137=0,Tier2!L136,'PNGC T2 Allocation'!L136)+T2Remarketing!L136","v":3035.46},{"$f":"Tier1!M136+IF(Init!$S137=0,0,SliceResource!M136)+IF(Init!$T137=0,Tier2!M136,'PNGC T2 Allocation'!M136)+T2Remarketing!M136","v":1804.107},{"$f":"Tier1!N136+IF(Init!$S137=0,0,SliceResource!N136)+IF(Init!$T137=0,Tier2!N136,'PNGC T2 Allocation'!N136)+T2Remarketing!N136","v":2724.2829999999999},{"$f":"Tier1!O136+IF(Init!$S137=0,0,SliceResource!O136)+IF(Init!$T137=0,Tier2!O136,'PNGC T2 Allocation'!O136)+T2Remarketing!O136","v":1683.289},{"$f":"Tier1!P136+IF(Init!$S137=0,0,SliceResource!P136)+IF(Init!$T137=0,Tier2!P136,'PNGC T2 Allocation'!P136)+T2Remarketing!P136","v":2526.1959999999999},{"$f":"Tier1!Q136+IF(Init!$S137=0,0,SliceResource!Q136)+IF(Init!$T137=0,Tier2!Q136,'PNGC T2 Allocation'!Q136)+T2Remarketing!Q136","v":1400.472},{"$f":"Tier1!R136+IF(Init!$S137=0,0,SliceResource!R136)+IF(Init!$T137=0,Tier2!R136,'PNGC T2 Allocation'!R136)+T2Remarketing!R136","v":2385.4229999999998},{"$f":"Tier1!S136+IF(Init!$S137=0,0,SliceResource!S136)+IF(Init!$T137=0,Tier2!S136,'PNGC T2 Allocation'!S136)+T2Remarketing!S136","v":1506.7280000000001},{"$f":"Tier1!T136+IF(Init!$S137=0,0,SliceResource!T136)+IF(Init!$T137=0,Tier2!T136,'PNGC T2 Allocation'!T136)+T2Remarketing!T136","v":2621.0630000000001},{"$f":"Tier1!U136+IF(Init!$S137=0,0,SliceResource!U136)+IF(Init!$T137=0,Tier2!U136,'PNGC T2 Allocation'!U136)+T2Remarketing!U136","v":1358.557},{"$f":"Tier1!V136+IF(Init!$S137=0,0,SliceResource!V136)+IF(Init!$T137=0,Tier2!V136,'PNGC T2 Allocation'!V136)+T2Remarketing!V136","v":3285.8229999999999},{"$f":"Tier1!W136+IF(Init!$S137=0,0,SliceResource!W136)+IF(Init!$T137=0,Tier2!W136,'PNGC T2 Allocation'!W136)+T2Remarketing!W136","v":1809.0229999999999},{"$f":"Tier1!X136+IF(Init!$S137=0,0,SliceResource!X136)+IF(Init!$T137=0,Tier2!X136,'PNGC T2 Allocation'!X136)+T2Remarketing!X136","v":3180.7869999999998},{"$f":"Tier1!Y136+IF(Init!$S137=0,0,SliceResource!Y136)+IF(Init!$T137=0,Tier2!Y136,'PNGC T2 Allocation'!Y136)+T2Remarketing!Y136","v":1739.0719999999999},{"$f":"Tier1!Z136+IF(Init!$S137=0,0,SliceResource!Z136)+IF(Init!$T137=0,Tier2!Z136,'PNGC T2 Allocation'!Z136)+T2Remarketing!Z136","v":2544.442},{"$f":"Tier1!AA136+IF(Init!$S137=0,0,SliceResource!AA136)+IF(Init!$T137=0,Tier2!AA136,'PNGC T2 Allocation'!AA136)+T2Remarketing!AA136","v":1430.0450000000001},{"$f":"Tier1!AB136+IF(Init!$S137=0,0,SliceResource!AB136)+IF(Init!$T137=0,Tier2!AB136,'PNGC T2 Allocation'!AB136)+T2Remarketing!AB136","v":2696.8319999999999},{"$f":"Tier1!AC136+IF(Init!$S137=0,0,SliceResource!AC136)+IF(Init!$T137=0,Tier2!AC136,'PNGC T2 Allocation'!AC136)+T2Remarketing!AC136","v":1445.8430000000001},{"$f":"Tier1!AD136+IF(Init!$S137=0,0,SliceResource!AD136)+IF(Init!$T137=0,Tier2!AD136,'PNGC T2 Allocation'!AD136)+T2Remarketing!AD136","v":2868.326},{"$f":"Tier1!AE136+IF(Init!$S137=0,0,SliceResource!AE136)+IF(Init!$T137=0,Tier2!AE136,'PNGC T2 Allocation'!AE136)+T2Remarketing!AE136","v":2001.9190000000001},{"$f":"Tier1!AF136+IF(Init!$S137=0,0,SliceResource!AF136)+IF(Init!$T137=0,Tier2!AF136,'PNGC T2 Allocation'!AF136)+T2Remarketing!AF136","v":3582.2530000000002},{"$f":"Tier1!AG136+IF(Init!$S137=0,0,SliceResource!AG136)+IF(Init!$T137=0,Tier2!AG136,'PNGC T2 Allocation'!AG136)+T2Remarketing!AG136","v":2274.8789999999999},{"$f":"Tier1!AH136+IF(Init!$S137=0,0,SliceResource!AH136)+IF(Init!$T137=0,Tier2!AH136,'PNGC T2 Allocation'!AH136)+T2Remarketing!AH136","v":3272.4679999999998},{"$f":"Tier1!AI136+IF(Init!$S137=0,0,SliceResource!AI136)+IF(Init!$T137=0,Tier2!AI136,'PNGC T2 Allocation'!AI136)+T2Remarketing!AI136","v":2309.31},{"$f":"Tier1!AJ136+IF(Init!$S137=0,0,SliceResource!AJ136)+IF(Init!$T137=0,Tier2!AJ136,'PNGC T2 Allocation'!AJ136)+T2Remarketing!AJ136","v":2929.2379999999998},{"$f":"Tier1!AK136+IF(Init!$S137=0,0,SliceResource!AK136)+IF(Init!$T137=0,Tier2!AK136,'PNGC T2 Allocation'!AK136)+T2Remarketing!AK136","v":1766.3309999999999},{"$f":"Tier1!AL136+IF(Init!$S137=0,0,SliceResource!AL136)+IF(Init!$T137=0,Tier2!AL136,'PNGC T2 Allocation'!AL136)+T2Remarketing!AL136","v":2830.1},{"$f":"Tier1!AM136+IF(Init!$S137=0,0,SliceResource!AM136)+IF(Init!$T137=0,Tier2!AM136,'PNGC T2 Allocation'!AM136)+T2Remarketing!AM136","v":1589.8489999999999},{"$f":"Tier1!AN136+IF(Init!$S137=0,0,SliceResource!AN136)+IF(Init!$T137=0,Tier2!AN136,'PNGC T2 Allocation'!AN136)+T2Remarketing!AN136","v":2534.1579999999999},{"$f":"Tier1!AO136+IF(Init!$S137=0,0,SliceResource!AO136)+IF(Init!$T137=0,Tier2!AO136,'PNGC T2 Allocation'!AO136)+T2Remarketing!AO136","v":1404.886},{"$f":"Tier1!AP136+IF(Init!$S137=0,0,SliceResource!AP136)+IF(Init!$T137=0,Tier2!AP136,'PNGC T2 Allocation'!AP136)+T2Remarketing!AP136","v":2393.0079999999998},{"$f":"Tier1!AQ136+IF(Init!$S137=0,0,SliceResource!AQ136)+IF(Init!$T137=0,Tier2!AQ136,'PNGC T2 Allocation'!AQ136)+T2Remarketing!AQ136","v":1511.519},{"$f":"Tier1!AR136+IF(Init!$S137=0,0,SliceResource!AR136)+IF(Init!$T137=0,Tier2!AR136,'PNGC T2 Allocation'!AR136)+T2Remarketing!AR136","v":2629.2150000000001},{"$f":"Tier1!AS136+IF(Init!$S137=0,0,SliceResource!AS136)+IF(Init!$T137=0,Tier2!AS136,'PNGC T2 Allocation'!AS136)+T2Remarketing!AS136","v":1362.7819999999999},{"$f":"Tier1!AT136+IF(Init!$S137=0,0,SliceResource!AT136)+IF(Init!$T137=0,Tier2!AT136,'PNGC T2 Allocation'!AT136)+T2Remarketing!AT136","v":3293.8049999999998},{"$f":"Tier1!AU136+IF(Init!$S137=0,0,SliceResource!AU136)+IF(Init!$T137=0,Tier2!AU136,'PNGC T2 Allocation'!AU136)+T2Remarketing!AU136","v":1813.4179999999999},{"$f":"Tier1!AV136+IF(Init!$S137=0,0,SliceResource!AV136)+IF(Init!$T137=0,Tier2!AV136,'PNGC T2 Allocation'!AV136)+T2Remarketing!AV136","v":3188.788},{"$f":"Tier1!AW136+IF(Init!$S137=0,0,SliceResource!AW136)+IF(Init!$T137=0,Tier2!AW136,'PNGC T2 Allocation'!AW136)+T2Remarketing!AW136","v":1743.4469999999999},{"$f":"Tier1!AX136+IF(Init!$S137=0,0,SliceResource!AX136)+IF(Init!$T137=0,Tier2!AX136,'PNGC T2 Allocation'!AX136)+T2Remarketing!AX136","v":2552.3649999999998},{"$f":"Tier1!AY136+IF(Init!$S137=0,0,SliceResource!AY136)+IF(Init!$T137=0,Tier2!AY136,'PNGC T2 Allocation'!AY136)+T2Remarketing!AY136","v":1434.498}]
[null,12026,"Jefferson County PUD #1",{"$f":"Tier1!D137+IF(Init!$S138=0,0,SliceResource!D137)+IF(Init!$T138=0,Tier2!D137,'PNGC T2 Allocation'!D137)+T2Remarketing!D137","v":18985.888999999999},{"$f":"Tier1!E137+IF(Init!$S138=0,0,SliceResource!E137)+IF(Init!$T138=0,Tier2!E137,'PNGC T2 Allocation'!E137)+T2Remarketing!E137","v":11213.486000000001},{"$f":"Tier1!F137+IF(Init!$S138=0,0,SliceResource!F137)+IF(Init!$T138=0,Tier2!F137,'PNGC T2 Allocation'!F137)+T2Remarketing!F137","v":23145.407999999999},{"$f":"Tier1!G137+IF(Init!$S138=0,0,SliceResource!G137)+IF(Init!$T138=0,Tier2!G137,'PNGC T2 Allocation'!G137)+T2Remarketing!G137","v":15388.373},{"$f":"Tier1!H137+IF(Init!$S138=0,0,SliceResource!H137)+IF(Init!$T138=0,Tier2!H137,'PNGC T2 Allocation'!H137)+T2Remarketing!H137","v":26568.27},{"$f":"Tier1!I137+IF(Init!$S138=0,0,SliceResource!I137)+IF(Init!$T138=0,Tier2!I137,'PNGC T2 Allocation'!I137)+T2Remarketing!I137","v":18721.77},{"$f":"Tier1!J137+IF(Init!$S138=0,0,SliceResource!J137)+IF(Init!$T138=0,Tier2!J137,'PNGC T2 Allocation'!J137)+T2Remarketing!J137","v":27894.17},{"$f":"Tier1!K137+IF(Init!$S138=0,0,SliceResource!K137)+IF(Init!$T138=0,Tier2!K137,'PNGC T2 Allocation'!K137)+T2Remarketing!K137","v":18505.048999999999},{"$f":"Tier1!L137+IF(Init!$S138=0,0,SliceResource!L137)+IF(Init!$T138=0,Tier2!L137,'PNGC T2 Allocation'!L137)+T2Remarketing!L137","v":25490.9},{"$f":"Tier1!M137+IF(Init!$S138=0,0,SliceResource!M137)+IF(Init!$T138=0,Tier2!M137,'PNGC T2 Allocation'!M137)+T2Remarketing!M137","v":16016.623},{"$f":"Tier1!N137+IF(Init!$S138=0,0,SliceResource!N137)+IF(Init!$T138=0,Tier2!N137,'PNGC T2 Allocation'!N137)+T2Remarketing!N137","v":22827.346000000001},{"$f":"Tier1!O137+IF(Init!$S138=0,0,SliceResource!O137)+IF(Init!$T138=0,Tier2!O137,'PNGC T2 Allocation'!O137)+T2Remarketing!O137","v":15350.486000000001},{"$f":"Tier1!P137+IF(Init!$S138=0,0,SliceResource!P137)+IF(Init!$T138=0,Tier2!P137,'PNGC T2 Allocation'!P137)+T2Remarketing!P137","v":19220.789000000001},{"$f":"Tier1!Q137+IF(Init!$S138=0,0,SliceResource!Q137)+IF(Init!$T138=0,Tier2!Q137,'PNGC T2 Allocation'!Q137)+T2Remarketing!Q137","v":12021.967000000001},{"$f":"Tier1!R137+IF(Init!$S138=0,0,SliceResource!R137)+IF(Init!$T138=0,Tier2!R137,'PNGC T2 Allocation'!R137)+T2Remarketing!R137","v":15523.153},{"$f":"Tier1!S137+IF(Init!$S138=0,0,SliceResource!S137)+IF(Init!$T138=0,Tier2!S137,'PNGC T2 Allocation'!S137)+T2Remarketing!S137","v":11052.829},{"$f":"Tier1!T137+IF(Init!$S138=0,0,SliceResource!T137)+IF(Init!$T138=0,Tier2!T137,'PNGC T2 Allocation'!T137)+T2Remarketing!T137","v":15639.874},{"$f":"Tier1!U137+IF(Init!$S138=0,0,SliceResource!U137)+IF(Init!$T138=0,Tier2!U137,'PNGC T2 Allocation'!U137)+T2Remarketing!U137","v":9122.5049999999992},{"$f":"Tier1!V137+IF(Init!$S138=0,0,SliceResource!V137)+IF(Init!$T138=0,Tier2!V137,'PNGC T2 Allocation'!V137)+T2Remarketing!V137","v":14915.643},{"$f":"Tier1!W137+IF(Init!$S138=0,0,SliceResource!W137)+IF(Init!$T138=0,Tier2!W137,'PNGC T2 Allocation'!W137)+T2Remarketing!W137","v":9062.7950000000001},{"$f":"Tier1!X137+IF(Init!$S138=0,0,SliceResource!X137)+IF(Init!$T138=0,Tier2!X137,'PNGC T2 Allocation'!X137)+T2Remarketing!X137","v":14973.994000000001},{"$f":"Tier1!Y137+IF(Init!$S138=0,0,SliceResource!Y137)+IF(Init!$T138=0,Tier2!Y137,'PNGC T2 Allocation'!Y137)+T2Remarketing!Y137","v":9081.07},{"$f":"Tier1!Z137+IF(Init!$S138=0,0,SliceResource!Z137)+IF(Init!$T138=0,Tier2!Z137,'PNGC T2 Allocation'!Z137)+T2Remarketing!Z137","v":15140.477000000001},{"$f":"Tier1!AA137+IF(Init!$S138=0,0,SliceResource!AA137)+IF(Init!$T138=0,Tier2!AA137,'PNGC T2 Allocation'!AA137)+T2Remarketing!AA137","v":9643.7639999999992},{"$f":"Tier1!AB137+IF(Init!$S138=0,0,SliceResource!AB137)+IF(Init!$T138=0,Tier2!AB137,'PNGC T2 Allocation'!AB137)+T2Remarketing!AB137","v":19045.111000000001},{"$f":"Tier1!AC137+IF(Init!$S138=0,0,SliceResource!AC137)+IF(Init!$T138=0,Tier2!AC137,'PNGC T2 Allocation'!AC137)+T2Remarketing!AC137","v":11248.465},{"$f":"Tier1!AD137+IF(Init!$S138=0,0,SliceResource!AD137)+IF(Init!$T138=0,Tier2!AD137,'PNGC T2 Allocation'!AD137)+T2Remarketing!AD137","v":22379.465},{"$f":"Tier1!AE137+IF(Init!$S138=0,0,SliceResource!AE137)+IF(Init!$T138=0,Tier2!AE137,'PNGC T2 Allocation'!AE137)+T2Remarketing!AE137","v":16246.387000000001},{"$f":"Tier1!AF137+IF(Init!$S138=0,0,SliceResource!AF137)+IF(Init!$T138=0,Tier2!AF137,'PNGC T2 Allocation'!AF137)+T2Remarketing!AF137","v":27560.607},{"$f":"Tier1!AG137+IF(Init!$S138=0,0,SliceResource!AG137)+IF(Init!$T138=0,Tier2!AG137,'PNGC T2 Allocation'!AG137)+T2Remarketing!AG137","v":17826.881000000001},{"$f":"Tier1!AH137+IF(Init!$S138=0,0,SliceResource!AH137)+IF(Init!$T138=0,Tier2!AH137,'PNGC T2 Allocation'!AH137)+T2Remarketing!AH137","v":26992.407999999999},{"$f":"Tier1!AI137+IF(Init!$S138=0,0,SliceResource!AI137)+IF(Init!$T138=0,Tier2!AI137,'PNGC T2 Allocation'!AI137)+T2Remarketing!AI137","v":19500.263999999999},{"$f":"Tier1!AJ137+IF(Init!$S138=0,0,SliceResource!AJ137)+IF(Init!$T138=0,Tier2!AJ137,'PNGC T2 Allocation'!AJ137)+T2Remarketing!AJ137","v":24755.881000000001},{"$f":"Tier1!AK137+IF(Init!$S138=0,0,SliceResource!AK137)+IF(Init!$T138=0,Tier2!AK137,'PNGC T2 Allocation'!AK137)+T2Remarketing!AK137","v":15762.380999999999},{"$f":"Tier1!AL137+IF(Init!$S138=0,0,SliceResource!AL137)+IF(Init!$T138=0,Tier2!AL137,'PNGC T2 Allocation'!AL137)+T2Remarketing!AL137","v":23672.525000000001},{"$f":"Tier1!AM137+IF(Init!$S138=0,0,SliceResource!AM137)+IF(Init!$T138=0,Tier2!AM137,'PNGC T2 Allocation'!AM137)+T2Remarketing!AM137","v":14598.263999999999},{"$f":"Tier1!AN137+IF(Init!$S138=0,0,SliceResource!AN137)+IF(Init!$T138=0,Tier2!AN137,'PNGC T2 Allocation'!AN137)+T2Remarketing!AN137","v":19273.268},{"$f":"Tier1!AO137+IF(Init!$S138=0,0,SliceResource!AO137)+IF(Init!$T138=0,Tier2!AO137,'PNGC T2 Allocation'!AO137)+T2Remarketing!AO137","v":12054.789000000001},{"$f":"Tier1!AP137+IF(Init!$S138=0,0,SliceResource!AP137)+IF(Init!$T138=0,Tier2!AP137,'PNGC T2 Allocation'!AP137)+T2Remarketing!AP137","v":15575.549000000001},{"$f":"Tier1!AQ137+IF(Init!$S138=0,0,SliceResource!AQ137)+IF(Init!$T138=0,Tier2!AQ137,'PNGC T2 Allocation'!AQ137)+T2Remarketing!AQ137","v":11090.135},{"$f":"Tier1!AR137+IF(Init!$S138=0,0,SliceResource!AR137)+IF(Init!$T138=0,Tier2!AR137,'PNGC T2 Allocation'!AR137)+T2Remarketing!AR137","v":15698.126},{"$f":"Tier1!AS137+IF(Init!$S138=0,0,SliceResource!AS137)+IF(Init!$T138=0,Tier2!AS137,'PNGC T2 Allocation'!AS137)+T2Remarketing!AS137","v":9156.4830000000002},{"$f":"Tier1!AT137+IF(Init!$S138=0,0,SliceResource!AT137)+IF(Init!$T138=0,Tier2!AT137,'PNGC T2 Allocation'!AT137)+T2Remarketing!AT137","v":14974.01},{"$f":"Tier1!AU137+IF(Init!$S138=0,0,SliceResource!AU137)+IF(Init!$T138=0,Tier2!AU137,'PNGC T2 Allocation'!AU137)+T2Remarketing!AU137","v":9098.26},{"$f":"Tier1!AV137+IF(Init!$S138=0,0,SliceResource!AV137)+IF(Init!$T138=0,Tier2!AV137,'PNGC T2 Allocation'!AV137)+T2Remarketing!AV137","v":15032.25},{"$f":"Tier1!AW137+IF(Init!$S138=0,0,SliceResource!AW137)+IF(Init!$T138=0,Tier2!AW137,'PNGC T2 Allocation'!AW137)+T2Remarketing!AW137","v":9116.402},{"$f":"Tier1!AX137+IF(Init!$S138=0,0,SliceResource!AX137)+IF(Init!$T138=0,Tier2!AX137,'PNGC T2 Allocation'!AX137)+T2Remarketing!AX137","v":15199.178},{"$f":"Tier1!AY137+IF(Init!$S138=0,0,SliceResource!AY137)+IF(Init!$T138=0,Tier2!AY137,'PNGC T2 Allocation'!AY137)+T2Remarketing!AY137","v":9681.1540000000005}]
[null,10298,"PNGC Aggregate",{"$f":"Tier1!D138+IF(Init!$S139=0,0,SliceResource!D138)+IF(Init!$T139=0,Tier2!D138,'PNGC T2 Allocation'!D138)+T2Remarketing!D138","v":203253.96500000005},{"$f":"Tier1!E138+IF(Init!$S139=0,0,SliceResource!E138)+IF(Init!$T139=0,Tier2!E138,'PNGC T2 Allocation'!E138)+T2Remarketing!E138","v":119920.89100000002},{"$f":"Tier1!F138+IF(Init!$S139=0,0,SliceResource!F138)+IF(Init!$T139=0,Tier2!F138,'PNGC T2 Allocation'!F138)+T2Remarketing!F138","v":231219.73200000005},{"$f":"Tier1!G138+IF(Init!$S139=0,0,SliceResource!G138)+IF(Init!$T139=0,Tier2!G138,'PNGC T2 Allocation'!G138)+T2Remarketing!G138","v":152783.19499999998},{"$f":"Tier1!H138+IF(Init!$S139=0,0,SliceResource!H138)+IF(Init!$T139=0,Tier2!H138,'PNGC T2 Allocation'!H138)+T2Remarketing!H138","v":270287.31599999999},{"$f":"Tier1!I138+IF(Init!$S139=0,0,SliceResource!I138)+IF(Init!$T139=0,Tier2!I138,'PNGC T2 Allocation'!I138)+T2Remarketing!I138","v":184784.76300000001},{"$f":"Tier1!J138+IF(Init!$S139=0,0,SliceResource!J138)+IF(Init!$T139=0,Tier2!J138,'PNGC T2 Allocation'!J138)+T2Remarketing!J138","v":260523.72000000003},{"$f":"Tier1!K138+IF(Init!$S139=0,0,SliceResource!K138)+IF(Init!$T139=0,Tier2!K138,'PNGC T2 Allocation'!K138)+T2Remarketing!K138","v":175788.87000000002},{"$f":"Tier1!L138+IF(Init!$S139=0,0,SliceResource!L138)+IF(Init!$T139=0,Tier2!L138,'PNGC T2 Allocation'!L138)+T2Remarketing!L138","v":236871.56600000005},{"$f":"Tier1!M138+IF(Init!$S139=0,0,SliceResource!M138)+IF(Init!$T139=0,Tier2!M138,'PNGC T2 Allocation'!M138)+T2Remarketing!M138","v":152701.25900000002},{"$f":"Tier1!N138+IF(Init!$S139=0,0,SliceResource!N138)+IF(Init!$T139=0,Tier2!N138,'PNGC T2 Allocation'!N138)+T2Remarketing!N138","v":220006.58500000002},{"$f":"Tier1!O138+IF(Init!$S139=0,0,SliceResource!O138)+IF(Init!$T139=0,Tier2!O138,'PNGC T2 Allocation'!O138)+T2Remarketing!O138","v":139646.01},{"$f":"Tier1!P138+IF(Init!$S139=0,0,SliceResource!P138)+IF(Init!$T139=0,Tier2!P138,'PNGC T2 Allocation'!P138)+T2Remarketing!P138","v":215528.921},{"$f":"Tier1!Q138+IF(Init!$S139=0,0,SliceResource!Q138)+IF(Init!$T139=0,Tier2!Q138,'PNGC T2 Allocation'!Q138)+T2Remarketing!Q138","v":133504.33800000002},{"$f":"Tier1!R138+IF(Init!$S139=0,0,SliceResource!R138)+IF(Init!$T139=0,Tier2!R138,'PNGC T2 Allocation'!R138)+T2Remarketing!R138","v":217937.75000000003},{"$f":"Tier1!S138+IF(Init!$S139=0,0,SliceResource!S138)+IF(Init!$T139=0,Tier2!S138,'PNGC T2 Allocation'!S138)+T2Remarketing!S138","v":152526.90100000001},{"$f":"Tier1!T138+IF(Init!$S139=0,0,SliceResource!T138)+IF(Init!$T139=0,Tier2!T138,'PNGC T2 Allocation'!T138)+T2Remarketing!T138","v":252372.77000000002},{"$f":"Tier1!U138+IF(Init!$S139=0,0,SliceResource!U138)+IF(Init!$T139=0,Tier2!U138,'PNGC T2 Allocation'!U138)+T2Remarketing!U138","v":156987.90700000004},{"$f":"Tier1!V138+IF(Init!$S139=0,0,SliceResource!V138)+IF(Init!$T139=0,Tier2!V138,'PNGC T2 Allocation'!V138)+T2Remarketing!V138","v":267047.15899999999},{"$f":"Tier1!W138+IF(Init!$S139=0,0,SliceResource!W138)+IF(Init!$T139=0,Tier2!W138,'PNGC T2 Allocation'!W138)+T2Remarketing!W138","v":181893.30500000005},{"$f":"Tier1!X138+IF(Init!$S139=0,0,SliceResource!X138)+IF(Init!$T139=0,Tier2!X138,'PNGC T2 Allocation'!X138)+T2Remarketing!X138","v":260361.71300000005},{"$f":"Tier1!Y138+IF(Init!$S139=0,0,SliceResource!Y138)+IF(Init!$T139=0,Tier2!Y138,'PNGC T2 Allocation'!Y138)+T2Remarketing!Y138","v":163758.94799999997},{"$f":"Tier1!Z138+IF(Init!$S139=0,0,SliceResource!Z138)+IF(Init!$T139=0,Tier2!Z138,'PNGC T2 Allocation'!Z138)+T2Remarketing!Z138","v":214501.96900000007},{"$f":"Tier1!AA138+IF(Init!$S139=0,0,SliceResource!AA138)+IF(Init!$T139=0,Tier2!AA138,'PNGC T2 Allocation'!AA138)+T2Remarketing!AA138","v":138182.04800000001},{"$f":"Tier1!AB138+IF(Init!$S139=0,0,SliceResource!AB138)+IF(Init!$T139=0,Tier2!AB138,'PNGC T2 Allocation'!AB138)+T2Remarketing!AB138","v":208050.68099999995},{"$f":"Tier1!AC138+IF(Init!$S139=0,0,SliceResource!AC138)+IF(Init!$T139=0,Tier2!AC138,'PNGC T2 Allocation'!AC138)+T2Remarketing!AC138","v":121173.14499999999},{"$f":"Tier1!AD138+IF(Init!$S139=0,0,SliceResource!AD138)+IF(Init!$T139=0,Tier2!AD138,'PNGC T2 Allocation'!AD138)+T2Remarketing!AD138","v":232877.65899999999},{"$f":"Tier1!AE138+IF(Init!$S139=0,0,SliceResource!AE138)+IF(Init!$T139=0,Tier2!AE138,'PNGC T2 Allocation'!AE138)+T2Remarketing!AE138","v":157058.92000000004},{"$f":"Tier1!AF138+IF(Init!$S139=0,0,SliceResource!AF138)+IF(Init!$T139=0,Tier2!AF138,'PNGC T2 Allocation'!AF138)+T2Remarketing!AF138","v":276055.13500000001},{"$f":"Tier1!AG138+IF(Init!$S139=0,0,SliceResource!AG138)+IF(Init!$T139=0,Tier2!AG138,'PNGC T2 Allocation'!AG138)+T2Remarketing!AG138","v":184955.098},{"$f":"Tier1!AH138+IF(Init!$S139=0,0,SliceResource!AH138)+IF(Init!$T139=0,Tier2!AH138,'PNGC T2 Allocation'!AH138)+T2Remarketing!AH138","v":261894.40899999996},{"$f":"Tier1!AI138+IF(Init!$S139=0,0,SliceResource!AI138)+IF(Init!$T139=0,Tier2!AI138,'PNGC T2 Allocation'!AI138)+T2Remarketing!AI138","v":180357.42999999996},{"$f":"Tier1!AJ138+IF(Init!$S139=0,0,SliceResource!AJ138)+IF(Init!$T139=0,Tier2!AJ138,'PNGC T2 Allocation'!AJ138)+T2Remarketing!AJ138","v":234023.49699999997},{"$f":"Tier1!AK138+IF(Init!$S139=0,0,SliceResource!AK138)+IF(Init!$T139=0,Tier2!AK138,'PNGC T2 Allocation'!AK138)+T2Remarketing!AK138","v":150876.86100000003},{"$f":"Tier1!AL138+IF(Init!$S139=0,0,SliceResource!AL138)+IF(Init!$T139=0,Tier2!AL138,'PNGC T2 Allocation'!AL138)+T2Remarketing!AL138","v":225158.78400000001},{"$f":"Tier1!AM138+IF(Init!$S139=0,0,SliceResource!AM138)+IF(Init!$T139=0,Tier2!AM138,'PNGC T2 Allocation'!AM138)+T2Remarketing!AM138","v":139382.41199999998},{"$f":"Tier1!AN138+IF(Init!$S139=0,0,SliceResource!AN138)+IF(Init!$T139=0,Tier2!AN138,'PNGC T2 Allocation'!AN138)+T2Remarketing!AN138","v":218896.94299999997},{"$f":"Tier1!AO138+IF(Init!$S139=0,0,SliceResource!AO138)+IF(Init!$T139=0,Tier2!AO138,'PNGC T2 Allocation'!AO138)+T2Remarketing!AO138","v":134455.90800000002},{"$f":"Tier1!AP138+IF(Init!$S139=0,0,SliceResource!AP138)+IF(Init!$T139=0,Tier2!AP138,'PNGC T2 Allocation'!AP138)+T2Remarketing!AP138","v":219721.29699999999},{"$f":"Tier1!AQ138+IF(Init!$S139=0,0,SliceResource!AQ138)+IF(Init!$T139=0,Tier2!AQ138,'PNGC T2 Allocation'!AQ138)+T2Remarketing!AQ138","v":154552.58799999999},{"$f":"Tier1!AR138+IF(Init!$S139=0,0,SliceResource!AR138)+IF(Init!$T139=0,Tier2!AR138,'PNGC T2 Allocation'!AR138)+T2Remarketing!AR138","v":255104.67600000001},{"$f":"Tier1!AS138+IF(Init!$S139=0,0,SliceResource!AS138)+IF(Init!$T139=0,Tier2!AS138,'PNGC T2 Allocation'!AS138)+T2Remarketing!AS138","v":157534.427},{"$f":"Tier1!AT138+IF(Init!$S139=0,0,SliceResource!AT138)+IF(Init!$T139=0,Tier2!AT138,'PNGC T2 Allocation'!AT138)+T2Remarketing!AT138","v":268917.59600000002},{"$f":"Tier1!AU138+IF(Init!$S139=0,0,SliceResource!AU138)+IF(Init!$T139=0,Tier2!AU138,'PNGC T2 Allocation'!AU138)+T2Remarketing!AU138","v":183325.671},{"$f":"Tier1!AV138+IF(Init!$S139=0,0,SliceResource!AV138)+IF(Init!$T139=0,Tier2!AV138,'PNGC T2 Allocation'!AV138)+T2Remarketing!AV138","v":263131.41500000004},{"$f":"Tier1!AW138+IF(Init!$S139=0,0,SliceResource!AW138)+IF(Init!$T139=0,Tier2!AW138,'PNGC T2 Allocation'!AW138)+T2Remarketing!AW138","v":164291.43200000003},{"$f":"Tier1!AX138+IF(Init!$S139=0,0,SliceResource!AX138)+IF(Init!$T139=0,Tier2!AX138,'PNGC T2 Allocation'!AX138)+T2Remarketing!AX138","v":216637.758},{"$f":"Tier1!AY138+IF(Init!$S139=0,0,SliceResource!AY138)+IF(Init!$T139=0,Tier2!AY138,'PNGC T2 Allocation'!AY138)+T2Remarketing!AY138","v":139322.71999999997}]

{"sheet":"RAMMarket","index":45,"n_rows":442,"n_cols":7,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Market and Demand Rates"]
["TOC","RAMdata_BP2014.xls"]
[null,"TOC","Aurora Market Prices",null,null,"Demand Rate"]
[null,null,"HLH - $/MWh","LLH - $/MWh",null,null,"$/KW-mo"]
[null,"2015-10-01",25.975720228254794,22.201510772407055,null,10,11.42]
[null,"2015-11-01",27.041340096294881,23.313147851824759,null,11,12.07]
[null,"2015-12-01",27.679444009661676,23.593068266659976,null,12,13.45]
[null,"2016-01-01",28.305273039042948,23.437683852314947,null,1,12.1]
[null,"2016-02-01",27.735560047924519,23.185022420287133,null,2,11.66]
[null,"2016-03-01",24.22484205007553,21.112599089741707,null,3,9.19]
[null,"2016-04-01",23.625666424930095,20.283494967371226,null,4,8.61]
[null,"2016-05-01",21.305905604660509,16.83540986040607,null,5,5.6]
[null,"2016-06-01",22.127730133682491,16.085754925571383,null,6,5.04]
[null,"2016-07-01",26.869529729187487,21.136427591517567,null,7,10.27]
[null,"2016-08-01",29.774291394650938,24.056343217492103,null,8,12.1]
[null,"2018-10-01",25.927736160457101,21.723190564215201]
[null,"2019-03-01",23.564065800742199,20.664395324862902]
[null,"2021-08-01",25.181086790710701,20.233399854209299]
[null,"2023-09-01",25.136198385357901,20.401632948815799]
[null,"2026-11-01",51.199836636781697,41.166352978944801]
[null,"2029-04-01",36.576676349639897,32.372186918705701]
[null,null,53.677066020369502,43.2427024555206]
[null,null,58.327506002187697,48.345836988985504]
[null,null,120.821894683248,274.32599170834101]
[null,null,139.16745735288501,329.37369353413902]
[null,null,157.513020022521,384.42139535993698]
[null,null,164.47168172479701,405.30155812144699]
[null,null,179.65421634794399,450.85827687383102]
[null,null,197.99977901758101,505.90597869963]
[null,null,232.160481919662,608.40859589249499]
[null,null,232.79308752896,610.30679250717799]
[null,null,233.425693138258,612.20498912186099]
[null,null,234.05829874755599,614.10318573654297]

{"sheet":"RAMOutput","index":46,"n_rows":16,"n_cols":6,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[null,null,"Cost Allocation under Tiered Rates"]
["TOC"]
[]
[]
[]
[null,null,"Annual TRM Rates ($000/percent)",2018,2019,"Rate Period"]
[null,null,"Composite",23474.07230735835,24057.771328283288,23766.573146790834]
[null,null,"Non-Slice",-2488.0660267816083,-2321.1746025657549,-2404.3763004236739]
[null,null,"Slice",0,0,0]
[]
[null,null,"Irrigation Rate",11.11,"$/MWh"]
[]
[null,null,"Pre-Slice Secondary Amount (aMW)",2381.9184982908187,2322.4900753592165,{"$f":"+AVERAGE(D13:E13)","v":2352.2042868250173}]
[]
[null,null,"NonSlice Surcharge",null,null,17500]
[null,null,"Composite Surcharge",null,null,0]

{"sheet":"RAMExport-TRM","index":47,"n_rows":53,"n_cols":16,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"TRM Billing Determinants Output"]
["TOC",{"$f":"Cover!B2","v":"TRMbd_BP2020.xlsm"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LDD BD","LDD BD"]
[null,null,null,null,null,null,null,null,"T1 System Shape","T1 Nonslice + Block","Tier2_STR","Tier2_LGR","Demand","LoadShp","Demand","Load Shaping"]
[null,null,{"$f":"Init!C9","v":2020},{"$f":"+C5+1","v":2021},null,null,null,null,"MWh","MWh","MWh","MWh","kW","MWh","kW","MWh"]
[null,"TOCA",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!AG4:AG138)","v":0.94220530000000002},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!AH4:AH138)","v":0.94642019999999993},null,1,{"$f":"DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"IF(F6=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G6,RT1SC!$L$44:$L$67,0),MATCH($H6,RT1SC!$M$3:$N$3,0))","v":3009065.3879999998},{"$f":"IF($H6=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G6,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G6,Tier1!$D$2:$AY$2,0)+1)))","v":2017716.8764404564},{"$f":"IF($H6=\"HLH\",SUM(OFFSET(INDIRECT(K$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(K$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(K$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(K$4&\"!$2:$2\"),0))))-$G6","v":23411.375999999989},{"$f":"IF($H6=\"HLH\",SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(L$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(L$4&\"!$2:$2\"),0))))-$G6","v":0},{"$f":"IF($H6=\"HLH\",SUM(OFFSET(INDIRECT(M$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(M$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(M$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(M$4&\"!$2:$2\"),0))))-$G6","v":364236.19675925944},{"$f":"IF($H6=\"HLH\",SUM(OFFSET(INDIRECT(N$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(N$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(N$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(N$4&\"!$2:$2\"),0))))-$G6","v":-144533.11737703945},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H6=\"HLH\",MATCH($G6,LDD!$F$2:$BA$2,0),MATCH($G6,LDD!$F$2:$BA$2,0)+1)-1))","v":16472.902694048295},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H6=\"HLH\",MATCH($G6,LDD!$F$2:$BA$2,0),MATCH($G6,LDD!$F$2:$BA$2,0)+1)-1))","v":-5564.769947915699}]
[null,"Nonslice TOCA",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!AJ4:AJ138)","v":0.71857860000000029},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!AK4:AK138)","v":0.72279349999999987},null,{"$f":"IF(F6=1,0,1)","v":0},{"$f":"+IF(F7=0,G6,EOMONTH(G6,0)+1)","v":"2019-10-01"},{"$f":"IF(F7=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G7,RT1SC!$L$44:$L$67,0),MATCH($H7,RT1SC!$M$3:$N$3,0))","v":1608251.808},{"$f":"IF($H7=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G7,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G7,Tier1!$D$2:$AY$2,0)+1)))","v":1287367.8888887744},{"$f":"IF($H7=\"HLH\",SUM(OFFSET(INDIRECT(K$4&\"!$A:$A\"),0,MATCH($G7,INDIRECT(K$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(K$4&\"!$A:$A\"),0,MATCH($G7,INDIRECT(K$4&\"!$2:$2\"),0))))-$G7","v":16908.216},{"$f":"IF($H7=\"HLH\",SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($G7,INDIRECT(L$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($G7,INDIRECT(L$4&\"!$2:$2\"),0))))-$G7","v":0},{"$f":"IF($H7=\"HLH\",SUM(OFFSET(INDIRECT(M$4&\"!$A:$A\"),0,MATCH($G7,INDIRECT(M$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(M$4&\"!$A:$A\"),0,MATCH($G7,INDIRECT(M$4&\"!$2:$2\"),0))))-$G7","v":0},131712.55624866579,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H7=\"HLH\",MATCH($G7,LDD!$F$2:$BA$2,0),MATCH($G7,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H7=\"HLH\",MATCH($G7,LDD!$F$2:$BA$2,0),MATCH($G7,LDD!$F$2:$BA$2,0)+1)-1))","v":487.51359515767609}]
[null,"Slice",{"$f":"+SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AI$4:$AI$138)","v":0.22362670000000001},{"$f":"+SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AI$4:$AI$138)","v":0.22362670000000001},null,{"$f":"IF(F7=1,0,1)","v":1},{"$f":"+IF(F8=0,G7,EOMONTH(G7,0)+1)","v":"2019-11-01"},"HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G8,RT1SC!$L$44:$L$67,0),MATCH($H8,RT1SC!$M$3:$N$3,0))","v":3677367.5279999999},{"$f":"IF($H8=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G8,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G8,Tier1!$D$2:$AY$2,0)+1)))","v":2336925.3816728215},21677.19999999999,0,326801.68500000011,-305552.22828287858,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H8=\"HLH\",MATCH($G8,LDD!$F$2:$BA$2,0),MATCH($G8,LDD!$F$2:$BA$2,0)+1)-1))","v":15220.622126334802},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H8=\"HLH\",MATCH($G8,LDD!$F$2:$BA$2,0),MATCH($G8,LDD!$F$2:$BA$2,0)+1)-1))","v":-13029.973627918333}]
[null,"Tier 2 STR MWh with losses",{"$f":"SUM(Tier2_STR!D4:AA138)*(1+Init!$C$7)","v":490602.19725857914},{"$f":"SUM(Tier2_STR!AB4:AY138)*(1+Init!$C$7)","v":573259.52798103704},null,0,"2019-11-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G9,RT1SC!$L$44:$L$67,0),MATCH($H9,RT1SC!$M$3:$N$3,0))","v":2188065.7110000001},{"$f":"IF($H9=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G9,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G9,Tier1!$D$2:$AY$2,0)+1)))","v":1668309.8560770724},17395.953000000001,0,0,96012.660758687009,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H9=\"HLH\",MATCH($G9,LDD!$F$2:$BA$2,0),MATCH($G9,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H9=\"HLH\",MATCH($G9,LDD!$F$2:$BA$2,0),MATCH($G9,LDD!$F$2:$BA$2,0)+1)-1))","v":-2763.0589240932022}]
[null,"Tier 2 LGR MWh with losses",{"$f":"SUM(Tier2_LGR!D4:AA138)*(1+Init!$C$7)","v":0},{"$f":"SUM(Tier2_LGR!AB4:AY138)*(1+Init!$C$7)","v":0},null,1,"2019-12-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G10,RT1SC!$L$44:$L$67,0),MATCH($H10,RT1SC!$M$3:$N$3,0))","v":3598456.6720000003},{"$f":"IF($H10=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G10,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G10,Tier1!$D$2:$AY$2,0)+1)))","v":2673806.4695468582},21677.19999999999,0,532034.96249999991,88032.512020438386,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H10=\"HLH\",MATCH($G10,LDD!$F$2:$BA$2,0),MATCH($G10,LDD!$F$2:$BA$2,0)+1)-1))","v":26204.455535825451},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H10=\"HLH\",MATCH($G10,LDD!$F$2:$BA$2,0),MATCH($G10,LDD!$F$2:$BA$2,0)+1)-1))","v":-1710.4108930842065}]
[null,"Tier 2 MWh Vintage total",{"$f":"SUM(Tier2_Vintage!D4:AA138)*(1+Init!$C$7)","v":0},{"$f":"SUM(Tier2_Vintage!AB4:AY138)*(1+Init!$C$7)","v":0},null,0,"2019-12-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G11,RT1SC!$L$44:$L$67,0),MATCH($H11,RT1SC!$M$3:$N$3,0))","v":2196143.5240000002},{"$f":"IF($H11=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G11,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G11,Tier1!$D$2:$AY$2,0)+1)))","v":1984228.2259895937},18642.391999999993,0,0,406126.48711460724,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H11=\"HLH\",MATCH($G11,LDD!$F$2:$BA$2,0),MATCH($G11,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H11=\"HLH\",MATCH($G11,LDD!$F$2:$BA$2,0),MATCH($G11,LDD!$F$2:$BA$2,0)+1)-1))","v":4922.4134344462327}]
[null,"LDD TOCA Offset",{"$f":"SUM(LDD!D4:D138)","v":1.7299723584444027E-2},{"$f":"SUM(LDD!E4:E138)","v":1.7470352818827754E-2},null,1,"2020-01-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G12,RT1SC!$L$44:$L$67,0),MATCH($H12,RT1SC!$M$3:$N$3,0))","v":3035580.6720000003},{"$f":"IF($H12=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G12,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G12,Tier1!$D$2:$AY$2,0)+1)))","v":2734552.0014996338},22544.287999999986,0,595108.4254807689,553248.69202681596,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H12=\"HLH\",MATCH($G12,LDD!$F$2:$BA$2,0),MATCH($G12,LDD!$F$2:$BA$2,0)+1)-1))","v":27790.138875333294},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H12=\"HLH\",MATCH($G12,LDD!$F$2:$BA$2,0),MATCH($G12,LDD!$F$2:$BA$2,0)+1)-1))","v":6678.6559803611581}]
[null,null,null,null,null,0,"2020-01-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G13,RT1SC!$L$44:$L$67,0),MATCH($H13,RT1SC!$M$3:$N$3,0))","v":1794571.524},{"$f":"IF($H13=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G13,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G13,Tier1!$D$2:$AY$2,0)+1)))","v":1949042.4716794814},17775.304000000011,0,0,659501.7783636949,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H13=\"HLH\",MATCH($G13,LDD!$F$2:$BA$2,0),MATCH($G13,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H13=\"HLH\",MATCH($G13,LDD!$F$2:$BA$2,0),MATCH($G13,LDD!$F$2:$BA$2,0)+1)-1))","v":10497.895962571156}]
[null,"Tier 2 aMW STR with losses",{"$f":"+C9/VLOOKUP(C$5,Init!$M:$O,3,FALSE)","v":55.851798412861925},{"$f":"+D9/VLOOKUP(D$5,Init!$M:$O,3,FALSE)","v":65.440585385963132},null,1,"2020-02-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G14,RT1SC!$L$44:$L$67,0),MATCH($H14,RT1SC!$M$3:$N$3,0))","v":2760597.1239999998},{"$f":"IF($H14=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G14,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G14,Tier1!$D$2:$AY$2,0)+1)))","v":2399584.0208918657},21677.199999999997,0,400694.56749999983,415878.00436391943,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H14=\"HLH\",MATCH($G14,LDD!$F$2:$BA$2,0),MATCH($G14,LDD!$F$2:$BA$2,0)+1)-1))","v":17409.577107232613},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H14=\"HLH\",MATCH($G14,LDD!$F$2:$BA$2,0),MATCH($G14,LDD!$F$2:$BA$2,0)+1)-1))","v":5146.0650867065951}]
[null,"Tier 2 aMW LGR with losses",{"$f":"+C10/VLOOKUP(C$5,Init!$M:$O,3,FALSE)","v":0},{"$f":"+D10/VLOOKUP(D$5,Init!$M:$O,3,FALSE)","v":0},null,0,"2020-02-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G15,RT1SC!$L$44:$L$67,0),MATCH($H15,RT1SC!$M$3:$N$3,0))","v":1615019.676},{"$f":"IF($H15=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G15,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G15,Tier1!$D$2:$AY$2,0)+1)))","v":1618940.6700334847},16041.12799999999,0,0,458422.09228095098,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H15=\"HLH\",MATCH($G15,LDD!$F$2:$BA$2,0),MATCH($G15,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H15=\"HLH\",MATCH($G15,LDD!$F$2:$BA$2,0),MATCH($G15,LDD!$F$2:$BA$2,0)+1)-1))","v":7189.2150614996199}]
[null,null,null,null,null,0,"2020-03-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G17,RT1SC!$L$44:$L$67,0),MATCH($H17,RT1SC!$M$3:$N$3,0))","v":1772482.121},{"$f":"IF($H17=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G17,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G17,Tier1!$D$2:$AY$2,0)+1)))","v":1597405.0312360073},17721.110999999983,0,0,323737.31020279753,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H17=\"HLH\",MATCH($G17,LDD!$F$2:$BA$2,0),MATCH($G17,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H17=\"HLH\",MATCH($G17,LDD!$F$2:$BA$2,0),MATCH($G17,LDD!$F$2:$BA$2,0)+1)-1))","v":1607.8538753540436}]
[null,"T1SFCO",{"$f":"C20-C19","v":6955.2529999999997},{"$f":"D20-D19","v":6955.2529999999997},null,1,"2020-04-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G18,RT1SC!$L$44:$L$67,0),MATCH($H18,RT1SC!$M$3:$N$3,0))","v":2493584.7439999999},{"$f":"IF($H18=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G18,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G18,Tier1!$D$2:$AY$2,0)+1)))","v":1987405.6882715616},22544.287999999986,0,425980.85576923093,195569.05394668379,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H18=\"HLH\",MATCH($G18,LDD!$F$2:$BA$2,0),MATCH($G18,LDD!$F$2:$BA$2,0)+1)-1))","v":19978.535651913404},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H18=\"HLH\",MATCH($G18,LDD!$F$2:$BA$2,0),MATCH($G18,LDD!$F$2:$BA$2,0)+1)-1))","v":4798.1532349031249}]
[null,"Shaped System (Individual Year Values)",{"$f":"+SUM(RT1SC!M4:N15)/VLOOKUP(C5,Init!$M:$O,3,FALSE)-C19","v":6984.8135245901658},{"$f":"+SUM(AART1SC!J16:K27)/VLOOKUP(D5,Init!$M:$O,3,FALSE)-D19","v":6925.6109589041107},null,0,"2020-05-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G21,RT1SC!$L$44:$L$67,0),MATCH($H21,RT1SC!$M$3:$N$3,0))","v":1876310.5959999999},{"$f":"IF($H21=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G21,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G21,Tier1!$D$2:$AY$2,0)+1)))","v":1322389.2710334959},18642.391999999993,0,0,-25887.370205349318,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H21=\"HLH\",MATCH($G21,LDD!$F$2:$BA$2,0),MATCH($G21,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H21=\"HLH\",MATCH($G21,LDD!$F$2:$BA$2,0),MATCH($G21,LDD!$F$2:$BA$2,0)+1)-1))","v":2505.7551657212989}]
[null,"Unused RHWM (aMW)",{"$f":"C22/VLOOKUP(C5,Init!$M:$O,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":405.97956368639984},{"$f":"D22/VLOOKUP(D5,Init!$M:$O,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":376.37194805760043},null,0,"2020-06-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G23,RT1SC!$L$44:$L$67,0),MATCH($H23,RT1SC!$M$3:$N$3,0))","v":2393479.736},{"$f":"IF($H23=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G23,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G23,Tier1!$D$2:$AY$2,0)+1)))","v":1185876.1586381262},16474.671999999991,0,0,-534027.15918512328,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H23=\"HLH\",MATCH($G23,LDD!$F$2:$BA$2,0),MATCH($G23,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H23=\"HLH\",MATCH($G23,LDD!$F$2:$BA$2,0),MATCH($G23,LDD!$F$2:$BA$2,0)+1)-1))","v":-5809.0561228498364}]
[null,null,null,null,null,1,"2020-08-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G26,RT1SC!$L$44:$L$67,0),MATCH($H26,RT1SC!$M$3:$N$3,0))","v":3567762.7439999999},{"$f":"IF($H26=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G26,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G26,Tier1!$D$2:$AY$2,0)+1)))","v":2119134.215040057},22544.287999999986,0,435329.59855769243,-444583.74267562211,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H26=\"HLH\",MATCH($G26,LDD!$F$2:$BA$2,0),MATCH($G26,LDD!$F$2:$BA$2,0)+1)-1))","v":20469.595820071714},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H26=\"HLH\",MATCH($G26,LDD!$F$2:$BA$2,0),MATCH($G26,LDD!$F$2:$BA$2,0)+1)-1))","v":-1138.087305052446}]
[null,null,null,null,null,0,"2020-09-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G29,RT1SC!$L$44:$L$67,0),MATCH($H29,RT1SC!$M$3:$N$3,0))","v":1680773.88},{"$f":"IF($H29=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G29,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G29,Tier1!$D$2:$AY$2,0)+1)))","v":1356430.2822680285},17341.760000000031,0,0,148662.14066106075,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H29=\"HLH\",MATCH($G29,LDD!$F$2:$BA$2,0),MATCH($G29,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H29=\"HLH\",MATCH($G29,LDD!$F$2:$BA$2,0),MATCH($G29,LDD!$F$2:$BA$2,0)+1)-1))","v":3275.3714220660272}]
[null,null,null,null,null,0,"2020-10-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G31,RT1SC!$L$44:$L$67,0),MATCH($H31,RT1SC!$M$3:$N$3,0))","v":1608251.808},{"$f":"IF($H31=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G31,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G31,Tier1!$D$2:$AY$2,0)+1)))","v":1301614.2387710153},19811.06400000002,0,0,139180.28558536695,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H31=\"HLH\",MATCH($G31,LDD!$F$2:$BA$2,0),MATCH($G31,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H31=\"HLH\",MATCH($G31,LDD!$F$2:$BA$2,0),MATCH($G31,LDD!$F$2:$BA$2,0)+1)-1))","v":410.09659497746571}]
[null,null,null,null,null,1,"2020-11-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G32,RT1SC!$L$44:$L$67,0),MATCH($H32,RT1SC!$M$3:$N$3,0))","v":3677367.5279999999},{"$f":"IF($H32=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G32,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G32,Tier1!$D$2:$AY$2,0)+1)))","v":2308804.6943270438},24382.847999999998,0,278105.72395833331,-349172.65202242357,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H32=\"HLH\",MATCH($G32,LDD!$F$2:$BA$2,0),MATCH($G32,LDD!$F$2:$BA$2,0)+1)-1))","v":12554.915294344901},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H32=\"HLH\",MATCH($G32,LDD!$F$2:$BA$2,0),MATCH($G32,LDD!$F$2:$BA$2,0)+1)-1))","v":-13409.723158682862}]
[null,null,null,null,null,0,"2020-12-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G35,RT1SC!$L$44:$L$67,0),MATCH($H35,RT1SC!$M$3:$N$3,0))","v":2196143.5240000002},{"$f":"IF($H35=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G35,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G35,Tier1!$D$2:$AY$2,0)+1)))","v":1945644.9074202776},20827.015999999996,0,0,358286.64320598345,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H35=\"HLH\",MATCH($G35,LDD!$F$2:$BA$2,0),MATCH($G35,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H35=\"HLH\",MATCH($G35,LDD!$F$2:$BA$2,0),MATCH($G35,LDD!$F$2:$BA$2,0)+1)-1))","v":4551.770668727524}]
[null,null,null,null,null,0,"2021-01-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G37,RT1SC!$L$44:$L$67,0),MATCH($H37,RT1SC!$M$3:$N$3,0))","v":1794571.524},{"$f":"IF($H37=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G37,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G37,Tier1!$D$2:$AY$2,0)+1)))","v":2020585.573008883},21842.968000000008,0,0,723480.9401765893,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H37=\"HLH\",MATCH($G37,LDD!$F$2:$BA$2,0),MATCH($G37,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H37=\"HLH\",MATCH($G37,LDD!$F$2:$BA$2,0),MATCH($G37,LDD!$F$2:$BA$2,0)+1)-1))","v":11072.997810161005}]
[null,null,null,null,null,1,"2021-03-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G40,RT1SC!$L$44:$L$67,0),MATCH($H40,RT1SC!$M$3:$N$3,0))","v":3094593.8159999996},{"$f":"IF($H40=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G40,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G40,Tier1!$D$2:$AY$2,0)+1)))","v":2368313.3238456128},27430.704000000012,0,527904.05324074079,131561.0285006171,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H40=\"HLH\",MATCH($G40,LDD!$F$2:$BA$2,0),MATCH($G40,LDD!$F$2:$BA$2,0)+1)-1))","v":25131.201757762923},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H40=\"HLH\",MATCH($G40,LDD!$F$2:$BA$2,0),MATCH($G40,LDD!$F$2:$BA$2,0)+1)-1))","v":-4046.3331177635182}]
[null,null,null,null,null,0,"2021-04-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G43,RT1SC!$L$44:$L$67,0),MATCH($H43,RT1SC!$M$3:$N$3,0))","v":1469193.736},{"$f":"IF($H43=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G43,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G43,Tier1!$D$2:$AY$2,0)+1)))","v":1320073.7527157767},19303.088000000011,0,0,258150.07009426062,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H43=\"HLH\",MATCH($G43,LDD!$F$2:$BA$2,0),MATCH($G43,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H43=\"HLH\",MATCH($G43,LDD!$F$2:$BA$2,0),MATCH($G43,LDD!$F$2:$BA$2,0)+1)-1))","v":5081.1618255455533}]
[null,null,null,null,null,0,"2021-05-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G45,RT1SC!$L$44:$L$67,0),MATCH($H45,RT1SC!$M$3:$N$3,0))","v":1876310.5959999999},{"$f":"IF($H45=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G45,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G45,Tier1!$D$2:$AY$2,0)+1)))","v":1338357.4221316173},21842.968000000008,0,0,-17827.680638308189,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H45=\"HLH\",MATCH($G45,LDD!$F$2:$BA$2,0),MATCH($G45,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H45=\"HLH\",MATCH($G45,LDD!$F$2:$BA$2,0),MATCH($G45,LDD!$F$2:$BA$2,0)+1)-1))","v":2499.171419526891}]
[null,null,null,null,null,1,"2021-06-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G46,RT1SC!$L$44:$L$67,0),MATCH($H46,RT1SC!$M$3:$N$3,0))","v":4425608.2439999999},{"$f":"IF($H46=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G46,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G46,Tier1!$D$2:$AY$2,0)+1)))","v":1869757.5073993569},26414.751999999993,0,399880.28605769214,-1329043.3649102577,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H46=\"HLH\",MATCH($G46,LDD!$F$2:$BA$2,0),MATCH($G46,LDD!$F$2:$BA$2,0)+1)-1))","v":18797.977999455194},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H46=\"HLH\",MATCH($G46,LDD!$F$2:$BA$2,0),MATCH($G46,LDD!$F$2:$BA$2,0)+1)-1))","v":-20194.226891408976}]
[null,null,null,null,null,1,"2021-07-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G48,RT1SC!$L$44:$L$67,0),MATCH($H48,RT1SC!$M$3:$N$3,0))","v":3680313.2439999999},{"$f":"IF($H48=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G48,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G48,Tier1!$D$2:$AY$2,0)+1)))","v":2141049.9336856138},26414.751999999993,0,478332.46875000006,-519056.55704149971,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H48=\"HLH\",MATCH($G48,LDD!$F$2:$BA$2,0),MATCH($G48,LDD!$F$2:$BA$2,0)+1)-1))","v":23652.835349335051},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H48=\"HLH\",MATCH($G48,LDD!$F$2:$BA$2,0),MATCH($G48,LDD!$F$2:$BA$2,0)+1)-1))","v":-2140.3717677995746}]
[null,null,null,null,null,0,"2021-08-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G51,RT1SC!$L$44:$L$67,0),MATCH($H51,RT1SC!$M$3:$N$3,0))","v":1638547.952},{"$f":"IF($H51=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G51,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G51,Tier1!$D$2:$AY$2,0)+1)))","v":1417726.3035306826},20827.015999999996,0,0,233394.49438677041,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H51=\"HLH\",MATCH($G51,LDD!$F$2:$BA$2,0),MATCH($G51,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H51=\"HLH\",MATCH($G51,LDD!$F$2:$BA$2,0),MATCH($G51,LDD!$F$2:$BA$2,0)+1)-1))","v":9991.3523870408553}]
[null,null,null,null,null,1,"2021-09-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G52,RT1SC!$L$44:$L$67,0),MATCH($H52,RT1SC!$M$3:$N$3,0))","v":2993385.6},{"$f":"IF($H52=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G52,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G52,Tier1!$D$2:$AY$2,0)+1)))","v":1969276.2173599734},25398.799999999974,0,401072.45750000008,-194323.43731362704,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H52=\"HLH\",MATCH($G52,LDD!$F$2:$BA$2,0),MATCH($G52,LDD!$F$2:$BA$2,0)+1)-1))","v":17216.200557093438},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H52=\"HLH\",MATCH($G52,LDD!$F$2:$BA$2,0),MATCH($G52,LDD!$F$2:$BA$2,0)+1)-1))","v":-3601.9937389173788}]
[null,null,null,null,null,0,"2021-09-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G53,RT1SC!$L$44:$L$67,0),MATCH($H53,RT1SC!$M$3:$N$3,0))","v":1680773.88},{"$f":"IF($H53=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G53,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G53,Tier1!$D$2:$AY$2,0)+1)))","v":1367610.0441695787},20319.04,0,0,152757.60873579851,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H53=\"HLH\",MATCH($G53,LDD!$F$2:$BA$2,0),MATCH($G53,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H53=\"HLH\",MATCH($G53,LDD!$F$2:$BA$2,0),MATCH($G53,LDD!$F$2:$BA$2,0)+1)-1))","v":3224.5129518977624}]

{"sheet":"RAMExport-Loads","index":48,"n_rows":29,"n_cols":26,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,"Loads (MWh)"]
["TOC"]
[null,null,null,null,null,null,null,null,"Difference"]
[null,"Annual",{"$f":"+Init!C9","v":2020},{"$f":"+C4+1","v":2021},null,2018,2019,null,"Y1","Y2","Average Load Change","aMW Load Change"]
[null,"Preference",{"$f":"SUM(C6:C11)","v":58757309.912999995},{"$f":"SUM(D6:D11)","v":59040899.579999991},null,59950758.469271168,60478548.14226982,null,{"$f":"+SUM(I6:I10)","v":-782573.66827116581},{"$f":"+SUM(J6:J10)","v":-968261.48226982926},{"$f":"+SUM(I5:J5)/SUM(F5:G5)","v":-1.4538281418396947E-2},{"$f":"+SUM(I5:J5)/(8760*2)","v":-99.933513158732595}]
[null,"Block",{"$f":"SUM(C15:N15)+SUM(C24:N24)","v":5042147.76},{"$f":"SUM(O15:Z15)+SUM(O24:Z24)","v":5009642.5199999996},null,4474087,4512274,null,{"$f":"+C6-F6","v":568060.75999999978},497368.51999999955]
[null,"Slice Block",{"$f":"SUM(C16:N16)+SUM(C25:N25)","v":11260824.8292978},11559760.072051564,null,12771625,13269865,null,-1510800.1707022004,-1710104.9279484358,"Average Load Obligation Change","aMW Load Obligation Change"]
[null,"Slice (non-block)",13856575.186702196,13702739.647948429,null,13988667.550271168,13674821.567269821,null,-132092.3635689728,27918.080678608268,{"$f":"(SUM(I6:I11)+SUM(J6:J11))/(SUM(F6:F11)+SUM(G6:G11))","v":-2.1847648156174401E-2},{"$f":"+SUM(I6:J11)/(8760*2)","v":-150.1767761724312}]
[null,"Load Following - System Shape",{"$f":"SUM(C18:N18)+SUM(C27:N27)","v":27977663.403281264},27965580.863705114,null,27566162.324795093,27703057.404828109,null,{"$f":"+C9-F9","v":411501.07848617062},262523.45887700468,null,{"$f":"(SUM(C6:D11)-SUM(F6:G11))/(8760*2)","v":-150.17677617242992}]
[null,"Load Following - Load Shape",144067.42171874014,246942.75629488623,null,263310.39420490316,292909.37017189222,null,-119242.97248616302,-45966.613877005992]
[null,"Tier 2 (Block)",476031.31200000003,556233.72,null,886906.2,1025620.7999999999,null,{"$f":"C11-F11","v":-410874.88799999992},{"$f":"D11-G11","v":-469387.07999999996}]
[]
[null,"HLH",{"$f":"DATE($C$4-1,10,1)","v":"2019-10-01"},{"$f":"EOMONTH(C13,0)+1","v":"2019-11-01"},{"$f":"EOMONTH(D13,0)+1","v":"2019-12-01"},"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01"]
[null,"Preference",{"$f":"SUM(C15:C20)","v":2712607.1996968673},{"$f":"SUM(D15:D20)","v":3177219.5589368423},3497000.8075686782,3434077.3158805999,3037955.5875243857,3020814.4911749037,2597943.0062948274,2566563.7506021666,2873751.1677068961,2976065.4388956483,2941147.4763188222,2646267.6673329561,2743967.4725149306,3159285.6950106192,3580813.6571249724,3410694.0674189045,2996457.9566376382,3090050.1177579225,2562249.946317296,2625215.3033269187,2869846.6556048212,2980140.8282396789,2962794.4969581133,2662996.2912078933]
[null,"Block",{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(C$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(C$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(C$13,Tier1!$B$2:$AY$2,0),FALSE)","v":235213.0828304516},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(D$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(D$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(D$13,Tier1!$B$2:$AY$2,0),FALSE)","v":374039.2220512444},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(E$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(E$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(E$13,Tier1!$B$2:$AY$2,0),FALSE)","v":383941.90444769035},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(F$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(F$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(F$13,Tier1!$B$2:$AY$2,0),FALSE)","v":423547.21462296764},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(G$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(G$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(G$13,Tier1!$B$2:$AY$2,0),FALSE)","v":361152.81738074485},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(H$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(H$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(H$13,Tier1!$B$2:$AY$2,0),FALSE)","v":377499.6106969323},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(I$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(I$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(I$13,Tier1!$B$2:$AY$2,0),FALSE)","v":180328.29193919987},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(J$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(J$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(J$13,Tier1!$B$2:$AY$2,0),FALSE)","v":65222.481141677403},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(K$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(K$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(K$13,Tier1!$B$2:$AY$2,0),FALSE)","v":8807.4208768000008},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(L$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(L$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(L$13,Tier1!$B$2:$AY$2,0),FALSE)","v":150137.24268015474},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(M$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(M$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(M$13,Tier1!$B$2:$AY$2,0),FALSE)","v":169996.48351184529},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(N$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(N$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(N$13,Tier1!$B$2:$AY$2,0),FALSE)","v":271477.33170879999},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(O$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(O$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(O$13,Tier1!$B$2:$AY$2,0),FALSE)","v":233899.17528774193},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(P$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(P$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(P$13,Tier1!$B$2:$AY$2,0),FALSE)","v":370160.54486223572},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(Q$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(Q$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(Q$13,Tier1!$B$2:$AY$2,0),FALSE)","v":383045.00886012905},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(R$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(R$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(R$13,Tier1!$B$2:$AY$2,0),FALSE)","v":418751.76804645162},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(S$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(S$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(S$13,Tier1!$B$2:$AY$2,0),FALSE)","v":358381.77386399999},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(T$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(T$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(T$13,Tier1!$B$2:$AY$2,0),FALSE)","v":376501.70788270253},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(U$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(U$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(U$13,Tier1!$B$2:$AY$2,0),FALSE)","v":179398.51713333334},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(V$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(V$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(V$13,Tier1!$B$2:$AY$2,0),FALSE)","v":64916.241481290315},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(W$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(W$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(W$13,Tier1!$B$2:$AY$2,0),FALSE)","v":8783.3568853333472},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(X$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(X$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(X$13,Tier1!$B$2:$AY$2,0),FALSE)","v":149248.50851509679},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(Y$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(Y$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(Y$13,Tier1!$B$2:$AY$2,0),FALSE)","v":168991.36663458069},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(Z$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(Z$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(Z$13,Tier1!$B$2:$AY$2,0),FALSE)","v":269790.99022133328}]
[null,"Slice Block",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(C$13,Tier1!$D$2:$AY$2,0)))-C15","v":500557.21561000537},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(D$13,Tier1!$D$2:$AY$2,0)))-D15","v":542481.61562157772},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(E$13,Tier1!$D$2:$AY$2,0)))-E15","v":623766.67609916744},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(F$13,Tier1!$D$2:$AY$2,0)))-F15","v":645871.75387666747},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(G$13,Tier1!$D$2:$AY$2,0)))-G15","v":549364.79151112062},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(H$13,Tier1!$D$2:$AY$2,0)))-H15","v":545588.37856530654},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(I$13,Tier1!$D$2:$AY$2,0)))-I15","v":505976.25533236214},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(J$13,Tier1!$D$2:$AY$2,0)))-J15","v":471761.65731996944},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(K$13,Tier1!$D$2:$AY$2,0)))-K15","v":480471.74083853076},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(L$13,Tier1!$D$2:$AY$2,0)))-L15","v":503483.27232552809},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(M$13,Tier1!$D$2:$AY$2,0)))-M15","v":491510.16752821073},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(N$13,Tier1!$D$2:$AY$2,0)))-N15","v":450535.03936103586},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(O$13,Tier1!$D$2:$AY$2,0)))-O15","v":514596.50387827877},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(P$13,Tier1!$D$2:$AY$2,0)))-P15","v":534532.97246480873},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(Q$13,Tier1!$D$2:$AY$2,0)))-Q15","v":664826.88698197913},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(R$13,Tier1!$D$2:$AY$2,0)))-R15","v":636397.71322713338},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(S$13,Tier1!$D$2:$AY$2,0)))-S15","v":560158.81166966306},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(T$13,Tier1!$D$2:$AY$2,0)))-T15","v":581376.67996291025},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(U$13,Tier1!$D$2:$AY$2,0)))-U15","v":519880.26426509779},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(V$13,Tier1!$D$2:$AY$2,0)))-V15","v":484497.60001500917},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(W$13,Tier1!$D$2:$AY$2,0)))-W15","v":493749.57151402289},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(X$13,Tier1!$D$2:$AY$2,0)))-X15","v":516920.08817051753},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(Y$13,Tier1!$D$2:$AY$2,0)))-Y15","v":504943.60095496755},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(Z$13,Tier1!$D$2:$AY$2,0)))-Z15","v":463261.88113863982}]
[null,"Slice (non-block)",{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(C$13,SliceResource!$D$2:$AY$2,0)))","v":671478.94725640956},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(D$13,SliceResource!$D$2:$AY$2,0)))","v":818616.97726402001},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(E$13,SliceResource!$D$2:$AY$2,0)))","v":801517.13802181999},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(F$13,SliceResource!$D$2:$AY$2,0)))","v":676981.02638096479},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(G$13,SliceResource!$D$2:$AY$2,0)))","v":616694.36663251999},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(H$13,SliceResource!$D$2:$AY$2,0)))","v":689761.51591266482},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(I$13,SliceResource!$D$2:$AY$2,0)))","v":587993.03002326482},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(J$13,SliceResource!$D$2:$AY$2,0)))","v":758303.73814052006},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(K$13,SliceResource!$D$2:$AY$2,0)))","v":1005693.9379915649},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(L$13,SliceResource!$D$2:$AY$2,0)))","v":833356.46888996474},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(M$13,SliceResource!$D$2:$AY$2,0)))","v":799468.97327876475},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(N$13,SliceResource!$D$2:$AY$2,0)))","v":670480.61326312006},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(O$13,SliceResource!$D$2:$AY$2,0)))","v":674335.77834890957},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(P$13,SliceResource!$D$2:$AY$2,0)))","v":826098.15268357517},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(Q$13,SliceResource!$D$2:$AY$2,0)))","v":807904.84328286478},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(R$13,SliceResource!$D$2:$AY$2,0)))","v":680692.75014532008},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(S$13,SliceResource!$D$2:$AY$2,0)))","v":592858.18810397515},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(T$13,SliceResource!$D$2:$AY$2,0)))","v":694306.08991230954},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(U$13,SliceResource!$D$2:$AY$2,0)))","v":527271.2249188649},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(V$13,SliceResource!$D$2:$AY$2,0)))","v":792810.00883061998},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(W$13,SliceResource!$D$2:$AY$2,0)))","v":973674.39620546473},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(X$13,SliceResource!$D$2:$AY$2,0)))","v":812676.14255406475},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(Y$13,SliceResource!$D$2:$AY$2,0)))","v":796225.04436856485},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(Z$13,SliceResource!$D$2:$AY$2,0)))","v":668321.27384792001}]
[null,"Load Following - System Shape",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(C$13,SystemShape!$D$2:$AY$2,0)))","v":1364377.6499838915},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(D$13,SystemShape!$D$2:$AY$2,0)))","v":1667400.8102278269},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(E$13,SystemShape!$D$2:$AY$2,0)))","v":1631620.8605142531},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(F$13,SystemShape!$D$2:$AY$2,0)))","v":1376400.2736918526},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(G$13,SystemShape!$D$2:$AY$2,0)))","v":1251716.5733971773},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(H$13,SystemShape!$D$2:$AY$2,0)))","v":1403158.1550758779},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(I$13,SystemShape!$D$2:$AY$2,0)))","v":1130647.1792278658},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(J$13,SystemShape!$D$2:$AY$2,0)))","v":1572508.3762910399},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(K$13,SystemShape!$D$2:$AY$2,0)))","v":2006669.9114542657},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(L$13,SystemShape!$D$2:$AY$2,0)))","v":1668736.4638462658},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(M$13,SystemShape!$D$2:$AY$2,0)))","v":1617703.5460150663},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(N$13,SystemShape!$D$2:$AY$2,0)))","v":1357268.0828774401},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(O$13,SystemShape!$D$2:$AY$2,0)))","v":1367524.8314732008},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(P$13,SystemShape!$D$2:$AY$2,0)))","v":1671246.968925362},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(Q$13,SystemShape!$D$2:$AY$2,0)))","v":1635384.4863474974},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(R$13,SystemShape!$D$2:$AY$2,0)))","v":1379575.1875166974},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(S$13,SystemShape!$D$2:$AY$2,0)))","v":1203525.1934976552},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(T$13,SystemShape!$D$2:$AY$2,0)))","v":1406394.7907480327},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(U$13,SystemShape!$D$2:$AY$2,0)))","v":1133255.2195116151},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(V$13,SystemShape!$D$2:$AY$2,0)))","v":1576135.64858893},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(W$13,SystemShape!$D$2:$AY$2,0)))","v":2011298.6551166654},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(X$13,SystemShape!$D$2:$AY$2,0)))","v":1672585.7034681649},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(Y$13,SystemShape!$D$2:$AY$2,0)))","v":1621435.0690690158},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(Z$13,SystemShape!$D$2:$AY$2,0)))","v":1360398.8648764803}]
[null,"Load Following - Load Shape (less remarketing)",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(C$13,LoadShp!$D$2:$AY$2,0)))","v":-82431.071983891015},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(D$13,LoadShp!$D$2:$AY$2,0)))","v":-246996.26622782709},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(E$13,LoadShp!$D$2:$AY$2,0)))","v":34477.028485747149},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(F$13,LoadShp!$D$2:$AY$2,0)))","v":288732.75930814707},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(G$13,LoadShp!$D$2:$AY$2,0)))","v":237349.83860282254},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(H$13,LoadShp!$D$2:$AY$2,0)))","v":-17737.457075878203},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(I$13,LoadShp!$D$2:$AY$2,0)))","v":170453.96177213447},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(J$13,LoadShp!$D$2:$AY$2,0)))","v":-322909.70229104004},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(K$13,LoadShp!$D$2:$AY$2,0)))","v":-650436.13145426579},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(L$13,LoadShp!$D$2:$AY$2,0)))","v":-202192.29684626544},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(M$13,LoadShp!$D$2:$AY$2,0)))","v":-160075.98201506547},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(N$13,LoadShp!$D$2:$AY$2,0)))","v":-125170.59987743999},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(O$13,LoadShp!$D$2:$AY$2,0)))","v":-73819.520473200406},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(P$13,LoadShp!$D$2:$AY$2,0)))","v":-267135.79192536237},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(Q$13,LoadShp!$D$2:$AY$2,0)))","v":63237.679652502266},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(R$13,LoadShp!$D$2:$AY$2,0)))","v":269877.84848330222},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(S$13,LoadShp!$D$2:$AY$2,0)))","v":257151.14150234431},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(T$13,LoadShp!$D$2:$AY$2,0)))","v":4040.1452519673549},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(U$13,LoadShp!$D$2:$AY$2,0)))","v":176029.96848838474},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(V$13,LoadShp!$D$2:$AY$2,0)))","v":-318542.99558893009},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(W$13,LoadShp!$D$2:$AY$2,0)))","v":-644074.07611666527},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(X$13,LoadShp!$D$2:$AY$2,0)))","v":-197704.36646816516},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(Y$13,LoadShp!$D$2:$AY$2,0)))","v":-155215.33606901512},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(Z$13,LoadShp!$D$2:$AY$2,0)))","v":-124175.51887648003}]
[null,"Tier 2 (Block) Less Remarketing",{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(C$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(C$13,T2Remarketing!$D$2:$AY$2,0)))","v":23411.376},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(D$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(D$13,T2Remarketing!$D$2:$AY$2,0)))","v":21677.200000000004},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(E$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(E$13,T2Remarketing!$D$2:$AY$2,0)))","v":21677.200000000004},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(F$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(F$13,T2Remarketing!$D$2:$AY$2,0)))","v":22544.288000000008},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(G$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(G$13,T2Remarketing!$D$2:$AY$2,0)))","v":21677.200000000004},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(H$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(H$13,T2Remarketing!$D$2:$AY$2,0)))","v":22544.288000000008},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(I$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(I$13,T2Remarketing!$D$2:$AY$2,0)))","v":22544.288000000008},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(J$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(J$13,T2Remarketing!$D$2:$AY$2,0)))","v":21677.200000000004},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(K$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(K$13,T2Remarketing!$D$2:$AY$2,0)))","v":22544.288000000008},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(L$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(L$13,T2Remarketing!$D$2:$AY$2,0)))","v":22544.288000000008},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(M$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(M$13,T2Remarketing!$D$2:$AY$2,0)))","v":22544.288000000008},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(N$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(N$13,T2Remarketing!$D$2:$AY$2,0)))","v":21677.200000000004},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(O$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(O$13,T2Remarketing!$D$2:$AY$2,0)))","v":27430.704000000002},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(P$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(P$13,T2Remarketing!$D$2:$AY$2,0)))","v":24382.848000000002},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(Q$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(Q$13,T2Remarketing!$D$2:$AY$2,0)))","v":26414.751999999997},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(R$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(R$13,T2Remarketing!$D$2:$AY$2,0)))","v":25398.800000000003},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(S$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(S$13,T2Remarketing!$D$2:$AY$2,0)))","v":24382.848000000002},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(T$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(T$13,T2Remarketing!$D$2:$AY$2,0)))","v":27430.704000000002},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(U$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(U$13,T2Remarketing!$D$2:$AY$2,0)))","v":26414.751999999997},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(V$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(V$13,T2Remarketing!$D$2:$AY$2,0)))","v":25398.800000000003},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(W$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(W$13,T2Remarketing!$D$2:$AY$2,0)))","v":26414.751999999997},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(X$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(X$13,T2Remarketing!$D$2:$AY$2,0)))","v":26414.751999999997},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(Y$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(Y$13,T2Remarketing!$D$2:$AY$2,0)))","v":26414.751999999997},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(Z$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(Z$13,T2Remarketing!$D$2:$AY$2,0)))","v":25398.800000000003}]
[]
[null,"LLH",{"$f":"DATE($C$4-1,10,1)","v":"2019-10-01"},{"$f":"EOMONTH(C22,0)+1","v":"2019-11-01"},{"$f":"EOMONTH(D22,0)+1","v":"2019-12-01"},"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01"]
[null,"Preference",{"$f":"SUM(C24:C29)","v":1664129.662418148},{"$f":"SUM(D24:D29)","v":2178078.1631531827},2495576.3898594566,2369066.7388238003,1993703.1013785135,2012162.085457311,1665464.6730885773,1775170.9439335596,1746227.9016298775,1839156.0542945997,1788306.8077409551,1748853.923288425,1680867.8344257888,2237758.1323056547,2455998.8095473959,2442807.7935167467,1986466.8271197539,1977686.5637916806,1653879.3346374277,1765247.402748581,1746769.6092879579,1878529.7662052226,1805795.9826837007,1764579.0356103748]
[null,"Block",{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(C$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(C$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(C$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":158018.2072815483},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(D$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(D$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(D$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":254140.74654075559},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(E$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(E$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(E$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":263649.38654430967},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(F$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(F$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(F$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":288457.36796903226},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(G$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(G$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(G$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":243970.08231525513},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(H$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(H$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(H$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":256600.58943106752},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(I$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(I$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(I$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":121345.68842879988},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(J$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(J$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(J$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":45774.953738322452},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(K$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(K$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(K$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":6436.1921792000003},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(L$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(L$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(L$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":102779.73146384527},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(M$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(M$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(M$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":115513.40844015486},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(N$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(N$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(N$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":184098.3017792},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(O$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(O$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(O$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":157130.12519225804},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(P$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(P$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(P$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":253747.21485776411},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(Q$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(Q$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(Q$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":260312.5262998711},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(R$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(R$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(R$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":288282.44363354839},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(S$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(S$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(S$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":242464.14705599999},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(T$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(T$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(T$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":253240.18555729749},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(U$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(U$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(U$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":120719.7749066668},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(V$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(V$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(V$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":45564.528118709524},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(W$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(W$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(W$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":6418.6069546666777},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(X$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(X$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(X$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":102159.04140490314},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(Y$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(Y$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(Y$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":114815.96308541945},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(Z$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(Z$13,Tier1!$B$2:$AY$2,0)+1,FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(Z$13,Tier1!$B$2:$AY$2,0)+1,FALSE)","v":182919.00325866666}]
[null,"Slice Block",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(C$13,Tier1!$D$2:$AY$2,0)+1))-C24","v":361513.54460722615},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(D$13,Tier1!$D$2:$AY$2,0)+1))-D24","v":435341.49653631612},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(E$13,Tier1!$D$2:$AY$2,0)+1))-E24","v":536439.34144528396},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(F$13,Tier1!$D$2:$AY$2,0)+1))-F24","v":509245.03671044938},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(G$13,Tier1!$D$2:$AY$2,0)+1))-G24","v":406529.94571822934},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(H$13,Tier1!$D$2:$AY$2,0)+1))-H24","v":428863.94180494052},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(I$13,Tier1!$D$2:$AY$2,0)+1))-I24","v":369751.8788967263},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(J$13,Tier1!$D$2:$AY$2,0)+1))-J24","v":405715.02529517375},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(K$13,Tier1!$D$2:$AY$2,0)+1))-K24","v":351113.96445892629},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(L$13,Tier1!$D$2:$AY$2,0)+1))-L24","v":396977.19548743556},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(M$13,Tier1!$D$2:$AY$2,0)+1))-M24","v":387536.86285878165},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(N$13,Tier1!$D$2:$AY$2,0)+1))-N24","v":360428.03148882871},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(O$13,Tier1!$D$2:$AY$2,0)+1))-O24","v":371653.03057875682},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(P$13,Tier1!$D$2:$AY$2,0)+1))-P24","v":469108.36385583482},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(Q$13,Tier1!$D$2:$AY$2,0)+1))-Q24","v":524190.43012040638},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(R$13,Tier1!$D$2:$AY$2,0)+1))-R24","v":547302.03337533516},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(S$13,Tier1!$D$2:$AY$2,0)+1))-S24","v":420119.10875224741},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(T$13,Tier1!$D$2:$AY$2,0)+1))-T24","v":418537.37839922478},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(U$13,Tier1!$D$2:$AY$2,0)+1))-U24","v":379912.50080910977},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(V$13,Tier1!$D$2:$AY$2,0)+1))-V24","v":416667.93601290829},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(W$13,Tier1!$D$2:$AY$2,0)+1))-W24","v":360816.99456793984},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(X$13,Tier1!$D$2:$AY$2,0)+1))-X24","v":407571.60798060044},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(Y$13,Tier1!$D$2:$AY$2,0)+1))-Y24","v":398128.608445263},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(Z$13,Tier1!$D$2:$AY$2,0)+1))-Z24","v":370609.50491091184}]
[null,"Slice (non-block)",{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(C$13,SliceResource!$D$2:$AY$2,0)+1))","v":359853.55752937356},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(D$13,SliceResource!$D$2:$AY$2,0)+1))","v":492372.35407611134},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(E$13,SliceResource!$D$2:$AY$2,0)+1))","v":492705.77186986321},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(F$13,SliceResource!$D$2:$AY$2,0)+1))","v":402248.96314431843},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(G$13,SliceResource!$D$2:$AY$2,0)+1))","v":358721.30334502883},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(H$13,SliceResource!$D$2:$AY$2,0)+1))","v":397035.94322130311},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(I$13,SliceResource!$D$2:$AY$2,0)+1))","v":342599.39976305119},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(J$13,SliceResource!$D$2:$AY$2,0)+1))","v":434139.28090006323},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(K$13,SliceResource!$D$2:$AY$2,0)+1))","v":543877.07099175116},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(L$13,SliceResource!$D$2:$AY$2,0)+1))","v":361989.44834331836},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(M$13,SliceResource!$D$2:$AY$2,0)+1))","v":365603.47944201843},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(N$13,SliceResource!$D$2:$AY$2,0)+1))","v":375081.88102039596},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(O$13,SliceResource!$D$2:$AY$2,0)+1))","v":359442.53165477357},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(P$13,SliceResource!$D$2:$AY$2,0)+1))","v":486247.47459205613},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(Q$13,SliceResource!$D$2:$AY$2,0)+1))","v":489526.88612711849},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(R$13,SliceResource!$D$2:$AY$2,0)+1))","v":400379.25250786322},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(S$13,SliceResource!$D$2:$AY$2,0)+1))","v":351034.79031150643},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(T$13,SliceResource!$D$2:$AY$2,0)+1))","v":395712.71183515835},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(U$13,SliceResource!$D$2:$AY$2,0)+1))","v":314502.49392165121},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(V$13,SliceResource!$D$2:$AY$2,0)+1))","v":405047.01261696318},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(W$13,SliceResource!$D$2:$AY$2,0)+1))","v":526614.87876535126},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(X$13,SliceResource!$D$2:$AY$2,0)+1))","v":383165.10781971843},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(Y$13,SliceResource!$D$2:$AY$2,0)+1))","v":367242.66315301845},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(Z$13,SliceResource!$D$2:$AY$2,0)+1))","v":376649.95144079602}]
[null,"Load Following - System Shape",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(C$22,SystemShape!$D$2:$AY$2,0)+1))","v":729217.39458769921},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(D$22,SystemShape!$D$2:$AY$2,0)+1))","v":992118.00603932585},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(E$22,SystemShape!$D$2:$AY$2,0)+1))","v":995780.66739653738},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(F$22,SystemShape!$D$2:$AY$2,0)+1))","v":813698.92738373752},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(G$22,SystemShape!$D$2:$AY$2,0)+1))","v":732286.09753914247},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(H$22,SystemShape!$D$2:$AY$2,0)+1))","v":803683.09726091044},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(I$22,SystemShape!$D$2:$AY$2,0)+1))","v":666165.34984208655},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(J$22,SystemShape!$D$2:$AY$2,0)+1))","v":850761.25358375045},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(K$22,SystemShape!$D$2:$AY$2,0)+1))","v":1085257.3262484865},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(L$22,SystemShape!$D$2:$AY$2,0)+1))","v":755432.52935892507},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(M$22,SystemShape!$D$2:$AY$2,0)+1))","v":742954.34491092502},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(N$22,SystemShape!$D$2:$AY$2,0)+1))","v":762100.526526912},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(O$22,SystemShape!$D$2:$AY$2,0)+1))","v":730899.46515368659},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(P$22,SystemShape!$D$2:$AY$2,0)+1))","v":994406.50396646105},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(Q$22,SystemShape!$D$2:$AY$2,0)+1))","v":998077.61390828923},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(R$22,SystemShape!$D$2:$AY$2,0)+1))","v":815575.86974068929},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(S$22,SystemShape!$D$2:$AY$2,0)+1))","v":708435.90240251401},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(T$22,SystemShape!$D$2:$AY$2,0)+1))","v":805536.93631126441},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(U$22,SystemShape!$D$2:$AY$2,0)+1))","v":667701.97957056877},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(V$22,SystemShape!$D$2:$AY$2,0)+1))","v":852723.68683610682},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(W$22,SystemShape!$D$2:$AY$2,0)+1))","v":1087760.666704369},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(X$22,SystemShape!$D$2:$AY$2,0)+1))","v":757175.06982992182},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(Y$22,SystemShape!$D$2:$AY$2,0)+1))","v":744668.10221392161},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(SystemShape!$C$4:$C$138,0,MATCH(Z$22,SystemShape!$D$2:$AY$2,0)+1))","v":763858.44792800397}]
[null,"Load Following - Load Shape (less remarketing)",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(C$22,LoadShp!$D$2:$AY$2,0)+1))","v":38618.742412300839},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(D$22,LoadShp!$D$2:$AY$2,0)+1))","v":-13290.393039326467},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(E$22,LoadShp!$D$2:$AY$2,0)+1))","v":188358.83060346229},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(F$22,LoadShp!$D$2:$AY$2,0)+1))","v":337641.13961626258},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(G$22,LoadShp!$D$2:$AY$2,0)+1))","v":236154.54446085769},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(H$22,LoadShp!$D$2:$AY$2,0)+1))","v":108257.40273908955},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(I$22,LoadShp!$D$2:$AY$2,0)+1))","v":149127.68415791367},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(J$22,LoadShp!$D$2:$AY$2,0)+1))","v":20138.038416249659},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(K$22,LoadShp!$D$2:$AY$2,0)+1))","v":-256931.32424848643},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(L$22,LoadShp!$D$2:$AY$2,0)+1))","v":204201.84564107528},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(M$22,LoadShp!$D$2:$AY$2,0)+1))","v":158923.40808907521},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(N$22,LoadShp!$D$2:$AY$2,0)+1))","v":49803.42247308806},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(O$22,LoadShp!$D$2:$AY$2,0)+1))","v":41931.617846313602},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(P$22,LoadShp!$D$2:$AY$2,0)+1))","v":12850.086033538646},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(Q$22,LoadShp!$D$2:$AY$2,0)+1))","v":163064.33709171068},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(R$22,LoadShp!$D$2:$AY$2,0)+1))","v":369425.22625931085},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(S$22,LoadShp!$D$2:$AY$2,0)+1))","v":246125.74259748607},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(T$22,LoadShp!$D$2:$AY$2,0)+1))","v":84911.78468873557},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(U$22,LoadShp!$D$2:$AY$2,0)+1))","v":151739.49742943121},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(V$22,LoadShp!$D$2:$AY$2,0)+1))","v":23401.271163893223},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(W$22,LoadShp!$D$2:$AY$2,0)+1))","v":-254144.6257043689},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(X$22,LoadShp!$D$2:$AY$2,0)+1))","v":207631.92317007846},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(Y$22,LoadShp!$D$2:$AY$2,0)+1))","v":160113.62978607838},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(Z$22,LoadShp!$D$2:$AY$2,0)+1))","v":50223.088071996019}]
[null,"Tier 2 (Block) Less Remarketing",{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(C$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(C$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":16908.216},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(D$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(D$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":17395.952999999998},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(E$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(E$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":18642.392},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(F$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(F$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":17775.304},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(G$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(G$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":16041.128000000001},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(H$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(H$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":17721.111000000001},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(I$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(I$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":16474.671999999999},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(J$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(J$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":18642.392},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(K$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(K$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":16474.671999999999},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(L$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(L$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":17775.304},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(M$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(M$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":17775.304},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(N$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(N$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":17341.759999999998},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(O$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(O$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":19811.064000000002},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(P$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(P$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":21398.489000000001},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(Q$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(Q$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":20827.016},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(R$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(R$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":21842.968000000001},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(S$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(S$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":18287.135999999999},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(T$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(T$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":19747.567000000003},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(U$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(U$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":19303.088},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(V$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(V$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":21842.968000000001},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(W$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(W$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":19303.088},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(X$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(X$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":20827.016},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(Y$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(Y$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":20827.016},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(Z$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(Z$13,T2Remarketing!$D$2:$AY$2,0)+1))","v":20319.039999999997}]

{"sheet":"REP_Template","index":49,"n_rows":87,"n_cols":14,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"TRM Residential Exchange Output"]
["TOC",{"$f":"Cover!B2","v":"TRMbd_BP2020.xlsm"}]
[]
[null,"Customer Name","Clark County PUD #1"]
[null,"BESID",{"$f":"INDEX(Init!Q5:Q139,MATCH(C4,Init!R5:R139,0),1)","v":10103}]
[]
[]
[null,null,{"$f":"Init!$C$9","v":2020},{"$f":"+C8+1","v":2021},null,null,null,{"$f":"Init!$C$9","v":2020},{"$f":"+H8+1","v":2021},null,null,null,{"$f":"Init!$C$9","v":2020},{"$f":"+M8+1","v":2021}]
[]
[null,"RHWM",{"$f":"+INDEX(TOCA!$T$4:$T$138,MATCH($C$5,TOCA!$B$4:$B$138,0),1)","v":316.80799999999999},{"$f":"+$C$10","v":316.80799999999999}]
[]
[null,"T1 Load",{"$f":"MIN((C20-C18-C14),C10)","v":303.85367850637533},{"$f":"MIN((D20-D18-D14),D10)","v":306.68798356164376}]
[]
[null,"Existing Resources (aMW)",{"$f":"SUM(OFFSET(Existing!$D$4:$AA$4,MATCH($C$5,Existing!$B$4:$B$139,0)-1,0))/VLOOKUP(C$8,Init!$M:$O,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":225.98929872495447},{"$f":"SUM(OFFSET(Existing!$AB$4:$AY$4,MATCH($C$5,Existing!$B$4:$B$139,0)-1,0))/VLOOKUP(D$8,Init!$M:$O,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":225.94851598173517}]
[]
[]
[]
[null,"Slice Percentage",{"$f":"INDEX(TOCA!AI$4:AI$138,MATCH($C$5,TOCA!$B$4:$B$138,0),1)","v":2.1821500000000001E-2},{"$f":"+C28","v":2.1821500000000001E-2},null,null,"Slice Customer Rate - $/Percentage",{"$f":"RAMOutput!D9*1000","v":0},{"$f":"RAMOutput!E9*1000","v":0},null,null,"Slice Customer Charge",{"$f":"C28*H28*100","v":0},{"$f":"D28*I28*100","v":0}]
[]
[]
[null,11,{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(C$8-$E41,$B41,1),LoadShp!$D$2:$AY$2,0))","v":-9415.1092261764134},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(D$8-$E41,$B41,1),LoadShp!$D$2:$AY$2,0))","v":-12028.32076159562},1,null,11,{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(H$8-$J41,$G41,1),RAMMarket!$B:$D,2,FALSE),VLOOKUP(DATE(I$8-$J41,$G41,1),RAMMarket!$B:$D,2,FALSE)),2)","v":25.19},{"$f":"+H41","v":25.19},1,null,"Nov",{"$f":"C41*H41","v":-237166.60140738386},{"$f":"D41*I41","v":-302993.39998459368}]
[null,4,{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(C$8-$E46,$B46,1),LoadShp!$D$2:$AY$2,0))","v":-2469.4746700677424},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(D$8-$E46,$B46,1),LoadShp!$D$2:$AY$2,0))","v":-2215.6380894530084},0,null,4,{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(H$8-$J46,$G46,1),RAMMarket!$B:$D,2,FALSE),VLOOKUP(DATE(I$8-$J46,$G46,1),RAMMarket!$B:$D,2,FALSE)),2)","v":17.98},17.98,0,null,"Apr",-44401.154567818012,-39837.172848365095]
[null,6,{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(C$8-$E48,$B48,1),LoadShp!$D$2:$AY$2,0))","v":-45403.602852447737},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(D$8-$E48,$B48,1),LoadShp!$D$2:$AY$2,0))","v":-45966.548343647533},0,null,6,{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(H$8-$J48,$G48,1),RAMMarket!$B:$D,2,FALSE),VLOOKUP(DATE(I$8-$J48,$G48,1),RAMMarket!$B:$D,2,FALSE)),2)","v":10.52},10.52,0,null,"Jun",-477645.90200775018,-483568.08857517201]
[null,11,{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(C$8-$E56,$B56,1),LoadShp!$D$2:$AY$2,0)+1)","v":8799.5167267400684},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(D$8-$E56,$B56,1),LoadShp!$D$2:$AY$2,0)+1)","v":12138.105776907614},1,null,11,{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(H$8-$J56,$G56,1),RAMMarket!$B:$D,3,FALSE),VLOOKUP(DATE(I$8-$J56,$G56,1),RAMMarket!$B:$D,3,FALSE)),2)","v":21.84},{"$f":"+H56","v":21.84},1,null,"Nov",{"$f":"C56*H56","v":192181.44531200308},{"$f":"D56*I56","v":265096.23016766232}]
[null,4,{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(C$8-$E61,$B61,1),LoadShp!$D$2:$AY$2,0)+1)","v":5762.7175885312645},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(D$8-$E61,$B61,1),LoadShp!$D$2:$AY$2,0)+1)","v":6090.595095168952},0,null,4,{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(H$8-$J61,$G61,1),RAMMarket!$B:$D,3,FALSE),VLOOKUP(DATE(I$8-$J61,$G61,1),RAMMarket!$B:$D,3,FALSE)),2)","v":14.4},14.4,0,null,"Apr",82983.133274850217,87704.569370432917]
[null,{"$f":"+B64+1","v":8},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(C$8-$E65,$B65,1),LoadShp!$D$2:$AY$2,0)+1)","v":6680.0763147867692},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(D$8-$E65,$B65,1),LoadShp!$D$2:$AY$2,0)+1)","v":7052.0011081548437},0,null,{"$f":"+G64+1","v":8},{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(H$8-$J65,$G65,1),RAMMarket!$B:$D,3,FALSE),VLOOKUP(DATE(I$8-$J65,$G65,1),RAMMarket!$B:$D,3,FALSE)),2)","v":20.21},20.21,0,null,"Aug",135004.34232184061,142520.9423958094]
[null,9,{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(C$8-$E66,$B66,1),LoadShp!$D$2:$AY$2,0)+1)","v":-1494.0915976132819},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(D$8-$E66,$B66,1),LoadShp!$D$2:$AY$2,0)+1)","v":-1318.7851412550299},0,null,9,{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(H$8-$J66,$G66,1),RAMMarket!$B:$D,3,FALSE),VLOOKUP(DATE(I$8-$J66,$G66,1),RAMMarket!$B:$D,3,FALSE)),2)","v":19.98},19.98,0,null,"Sep",-29851.950120313373,-26349.327122275499]
[null,10,{"$f":"INDEX(Demand!$D$4:$AY$138,MATCH($C$5,Demand!$B$4:$B$138,0),MATCH(DATE(C$8-$E72,$B72,1),Demand!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(Demand!$D$4:$AY$138,MATCH($C$5,Demand!$B$4:$B$138,0),MATCH(DATE(D$8-$E72,$B72,1),Demand!$D$2:$AY$2,0))","v":0},1,null,10,{"$f":"+VLOOKUP($G72,RAMMarket!$F$5:$G$16,MATCH(\"$/KW-mo\",RAMMarket!$F$4:$G$4,0),FALSE)","v":11.42},{"$f":"+H72","v":11.42},null,null,"Oct",{"$f":"C72*H72","v":0},{"$f":"D72*I72","v":0}]
[null,1,{"$f":"INDEX(Demand!$D$4:$AY$138,MATCH($C$5,Demand!$B$4:$B$138,0),MATCH(DATE(C$8-$E75,$B75,1),Demand!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(Demand!$D$4:$AY$138,MATCH($C$5,Demand!$B$4:$B$138,0),MATCH(DATE(D$8-$E75,$B75,1),Demand!$D$2:$AY$2,0))","v":0},0,null,1,{"$f":"+VLOOKUP($G75,RAMMarket!$F$5:$G$16,MATCH(\"$/KW-mo\",RAMMarket!$F$4:$G$4,0),FALSE)","v":12.1},12.1,null,null,"Jan",0,0]
[null,7,{"$f":"INDEX(Demand!$D$4:$AY$138,MATCH($C$5,Demand!$B$4:$B$138,0),MATCH(DATE(C$8-$E81,$B81,1),Demand!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(Demand!$D$4:$AY$138,MATCH($C$5,Demand!$B$4:$B$138,0),MATCH(DATE(D$8-$E81,$B81,1),Demand!$D$2:$AY$2,0))","v":0},0,null,7,{"$f":"+VLOOKUP($G81,RAMMarket!$F$5:$G$16,MATCH(\"$/KW-mo\",RAMMarket!$F$4:$G$4,0),FALSE)","v":10.27},10.27,null,null,"Jul",0,0]
[]
[]
[null,"*Includes surcharges"]

{"sheet":"RevSim_TRM_Template","index":50,"n_rows":53,"n_cols":15,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"TRM Billing Determinant Output for RevSim"]
["TOC",{"$f":"Cover!B2","v":"TRMbd_BP2020.xlsm"}]
[]
[null,null,"Diurnal Period","Tier 1 NonSlice Load","NonSlice portion of T1SS","Tier 1 Block","NonSliceBlock portion of T1SS","L-S BD (variable)","L-S BD (fixed)","Demand Billing Determinant","Shaping Rate","Demand Rate","Shaping Revenue","Load Shaping Revenue (fixed)","Demand Revenue"]
[null,null,null,"MWh","MWh","MWh","MWh","MWh","MWh","kW","$/MWh","$/kW-mo","$1000s","$1000s","$1000s"]
[null,{"$f":"DATE(Init!$C$9-1,10,1)","v":"2019-10-01"},{"$f":"IF('RAMExport-TRM'!F6=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C6=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B6,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B6,Tier1!$D$2:$AY$2,0)+1)))","v":1281946.5779999995},{"$f":"VLOOKUP($B6,RT1SC!$L$44:$N$67,MATCH($C6,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1364377.6499838913},{"$f":"IF($C6=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B6,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B6,Tier1!$D$2:$AY$2,0)+1)))","v":735770.29844045697},{"$f":"VLOOKUP($B6,RT1SC!$L$44:$N$67,MATCH($C6,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":797872.34383360553},{"$f":"D6-E6","v":-82431.071983891772},{"$f":"F6-G6","v":-62102.045393148554},{"$f":"+'RAMExport-TRM'!M6","v":364236.19675925944},{"$f":"ROUND(AVERAGE(VLOOKUP($B6,RAMMarket!$B:$D,IF($C6=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B6)+1,MONTH($B6),1),RAMMarket!$B:$D,IF($C6=\"HLH\",2,3),FALSE)),2)","v":23.84},{"$f":"IF($C6=\"HLH\",VLOOKUP(MONTH(B6),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":11.42},{"$f":"(H6*K6)/1000","v":-1965.1567560959797},{"$f":"(I6*K6)/1000","v":-1480.5127621726615},{"$f":"(J6*L6)/1000","v":4159.577366990743}]
[null,{"$f":"+IF('RAMExport-TRM'!F7=0,B6,EOMONTH(B6,0)+1)","v":"2019-10-01"},{"$f":"IF('RAMExport-TRM'!F7=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C7=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B7,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B7,Tier1!$D$2:$AY$2,0)+1)))","v":767836.13699999999},{"$f":"VLOOKUP($B7,RT1SC!$L$44:$N$67,MATCH($C7,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":729217.39458769932},{"$f":"IF($C7=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B7,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B7,Tier1!$D$2:$AY$2,0)+1)))","v":519531.75188877445},{"$f":"VLOOKUP($B7,RT1SC!$L$44:$N$67,MATCH($C7,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":426437.93805240962},{"$f":"D7-E7","v":38618.742412300664},{"$f":"F7-G7","v":93093.813836364832},{"$f":"+'RAMExport-TRM'!M7","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B7,RAMMarket!$B:$D,IF($C7=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B7)+1,MONTH($B7),1),RAMMarket!$B:$D,IF($C7=\"HLH\",2,3),FALSE)),2)","v":18.88},{"$f":"IF($C7=\"HLH\",VLOOKUP(MONTH(B7),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},{"$f":"(H7*K7)/1000","v":729.12185674423654},{"$f":"(I7*K7)/1000","v":1757.6112052305677},{"$f":"(J7*L7)/1000","v":0}]
[null,{"$f":"+IF('RAMExport-TRM'!F8=0,B7,EOMONTH(B7,0)+1)","v":"2019-11-01"},{"$f":"IF('RAMExport-TRM'!F8=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C8=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B8,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B8,Tier1!$D$2:$AY$2,0)+1)))","v":1420404.544},{"$f":"VLOOKUP($B8,RT1SC!$L$44:$N$67,MATCH($C8,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1667400.8102278274},{"$f":"IF($C8=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B8,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B8,Tier1!$D$2:$AY$2,0)+1)))","v":916520.83767282206},{"$f":"VLOOKUP($B8,RT1SC!$L$44:$N$67,MATCH($C8,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":975076.79972787364},-246996.26622782741,-58555.962055051583,{"$f":"+'RAMExport-TRM'!M8","v":326801.68500000011},{"$f":"ROUND(AVERAGE(VLOOKUP($B8,RAMMarket!$B:$D,IF($C8=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B8)+1,MONTH($B8),1),RAMMarket!$B:$D,IF($C8=\"HLH\",2,3),FALSE)),2)","v":25.19},{"$f":"IF($C8=\"HLH\",VLOOKUP(MONTH(B8),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":12.07},-6221.8359462789722,-1475.0246841667495,3944.4963379500014]
[null,{"$f":"+IF('RAMExport-TRM'!F9=0,B8,EOMONTH(B8,0)+1)","v":"2019-11-01"},{"$f":"IF('RAMExport-TRM'!F9=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C9=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B9,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B9,Tier1!$D$2:$AY$2,0)+1)))","v":978827.61300000013},{"$f":"VLOOKUP($B9,RT1SC!$L$44:$N$67,MATCH($C9,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":992118.00603932654},{"$f":"IF($C9=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B9,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B9,Tier1!$D$2:$AY$2,0)+1)))","v":689482.24307707173},{"$f":"VLOOKUP($B9,RT1SC!$L$44:$N$67,MATCH($C9,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":580179.18927905825},-13290.393039326416,109303.05379801348,{"$f":"+'RAMExport-TRM'!M9","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B9,RAMMarket!$B:$D,IF($C9=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B9)+1,MONTH($B9),1),RAMMarket!$B:$D,IF($C9=\"HLH\",2,3),FALSE)),2)","v":21.84},{"$f":"IF($C9=\"HLH\",VLOOKUP(MONTH(B9),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},-290.26218397888891,2387.1786949486145,0]
[null,{"$f":"+IF('RAMExport-TRM'!F10=0,B9,EOMONTH(B9,0)+1)","v":"2019-12-01"},{"$f":"IF('RAMExport-TRM'!F10=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C10=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B10,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B10,Tier1!$D$2:$AY$2,0)+1)))","v":1666097.8890000004},{"$f":"VLOOKUP($B10,RT1SC!$L$44:$N$67,MATCH($C10,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1631620.8605142531},{"$f":"IF($C10=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B10,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B10,Tier1!$D$2:$AY$2,0)+1)))","v":1007708.5805468578},{"$f":"VLOOKUP($B10,RT1SC!$L$44:$N$67,MATCH($C10,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":954153.09701216652},34477.028485747287,53555.483534691273,{"$f":"+'RAMExport-TRM'!M10","v":532034.96249999991},{"$f":"ROUND(AVERAGE(VLOOKUP($B10,RAMMarket!$B:$D,IF($C10=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B10)+1,MONTH($B10),1),RAMMarket!$B:$D,IF($C10=\"HLH\",2,3),FALSE)),2)","v":28.09},{"$f":"IF($C10=\"HLH\",VLOOKUP(MONTH(B10),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":13.45},968.45973016464131,1504.3735324894778,7155.8702456249985]
[null,{"$f":"+IF('RAMExport-TRM'!F11=0,B10,EOMONTH(B10,0)+1)","v":"2019-12-01"},{"$f":"IF('RAMExport-TRM'!F11=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C11=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B11,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B11,Tier1!$D$2:$AY$2,0)+1)))","v":1184139.4980000001},{"$f":"VLOOKUP($B11,RT1SC!$L$44:$N$67,MATCH($C11,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":995780.66739653784},{"$f":"IF($C11=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B11,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B11,Tier1!$D$2:$AY$2,0)+1)))","v":800088.72798959364},{"$f":"VLOOKUP($B11,RT1SC!$L$44:$N$67,MATCH($C11,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":582321.07147844892},188358.83060346229,217767.65651114471,{"$f":"+'RAMExport-TRM'!M11","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B11,RAMMarket!$B:$D,IF($C11=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B11)+1,MONTH($B11),1),RAMMarket!$B:$D,IF($C11=\"HLH\",2,3),FALSE)),2)","v":23.56},{"$f":"IF($C11=\"HLH\",VLOOKUP(MONTH(B11),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},4437.734049017572,5130.6059874025696,0]
[null,{"$f":"+IF('RAMExport-TRM'!F12=0,B11,EOMONTH(B11,0)+1)","v":"2020-01-01"},{"$f":"IF('RAMExport-TRM'!F12=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C12=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B12,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B12,Tier1!$D$2:$AY$2,0)+1)))","v":1665133.0330000001},{"$f":"VLOOKUP($B12,RT1SC!$L$44:$N$67,MATCH($C12,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1376400.273691853},{"$f":"IF($C12=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B12,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B12,Tier1!$D$2:$AY$2,0)+1)))","v":1069418.9684996351},{"$f":"VLOOKUP($B12,RT1SC!$L$44:$N$67,MATCH($C12,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":804903.03578096651},288732.75930814701,264515.9327186686,{"$f":"+'RAMExport-TRM'!M12","v":595108.4254807689},{"$f":"ROUND(AVERAGE(VLOOKUP($B12,RAMMarket!$B:$D,IF($C12=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B12)+1,MONTH($B12),1),RAMMarket!$B:$D,IF($C12=\"HLH\",2,3),FALSE)),2)","v":25.24},{"$f":"IF($C12=\"HLH\",VLOOKUP(MONTH(B12),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":12.1},7287.6148449376296,6676.3821418191947,7200.8119483173032]
[null,{"$f":"+IF('RAMExport-TRM'!F13=0,B12,EOMONTH(B12,0)+1)","v":"2020-01-01"},{"$f":"IF('RAMExport-TRM'!F13=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C13=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B13,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B13,Tier1!$D$2:$AY$2,0)+1)))","v":1151340.0669999998},{"$f":"VLOOKUP($B13,RT1SC!$L$44:$N$67,MATCH($C13,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":813698.92738373764},{"$f":"IF($C13=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B13,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B13,Tier1!$D$2:$AY$2,0)+1)))","v":797702.40467948164},{"$f":"VLOOKUP($B13,RT1SC!$L$44:$N$67,MATCH($C13,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":475841.76593204879},337641.13961626217,321860.63874743285,{"$f":"+'RAMExport-TRM'!M13","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B13,RAMMarket!$B:$D,IF($C13=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B13)+1,MONTH($B13),1),RAMMarket!$B:$D,IF($C13=\"HLH\",2,3),FALSE)),2)","v":19.21},{"$f":"IF($C13=\"HLH\",VLOOKUP(MONTH(B13),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},6486.0862920283962,6182.9428703381855,0]
[null,{"$f":"+IF('RAMExport-TRM'!F14=0,B13,EOMONTH(B13,0)+1)","v":"2020-02-01"},{"$f":"IF('RAMExport-TRM'!F14=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C14=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B14,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B14,Tier1!$D$2:$AY$2,0)+1)))","v":1489066.4119999993},{"$f":"VLOOKUP($B14,RT1SC!$L$44:$N$67,MATCH($C14,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1251716.5733971777},{"$f":"IF($C14=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B14,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B14,Tier1!$D$2:$AY$2,0)+1)))","v":910517.60889186547},{"$f":"VLOOKUP($B14,RT1SC!$L$44:$N$67,MATCH($C14,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":731989.44313076884},237349.83860282158,178528.16576109664,{"$f":"+'RAMExport-TRM'!M14","v":400694.56749999983},{"$f":"ROUND(AVERAGE(VLOOKUP($B14,RAMMarket!$B:$D,IF($C14=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B14)+1,MONTH($B14),1),RAMMarket!$B:$D,IF($C14=\"HLH\",2,3),FALSE)),2)","v":24.36},{"$f":"IF($C14=\"HLH\",VLOOKUP(MONTH(B14),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":11.66},5781.8420683647337,4348.9461179403143,4672.0986570499981]
[null,{"$f":"+IF('RAMExport-TRM'!F15=0,B14,EOMONTH(B14,0)+1)","v":"2020-02-01"},{"$f":"IF('RAMExport-TRM'!F15=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C15=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B15,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B15,Tier1!$D$2:$AY$2,0)+1)))","v":968440.64200000023},{"$f":"VLOOKUP($B15,RT1SC!$L$44:$N$67,MATCH($C15,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":732286.09753914247},{"$f":"IF($C15=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B15,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B15,Tier1!$D$2:$AY$2,0)+1)))","v":650500.02803348447},{"$f":"VLOOKUP($B15,RT1SC!$L$44:$N$67,MATCH($C15,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":428232.48021339119},236154.54446085775,222267.54782009328,{"$f":"+'RAMExport-TRM'!M15","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B15,RAMMarket!$B:$D,IF($C15=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B15)+1,MONTH($B15),1),RAMMarket!$B:$D,IF($C15=\"HLH\",2,3),FALSE)),2)","v":19.28},{"$f":"IF($C15=\"HLH\",VLOOKUP(MONTH(B15),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},4553.0596172053374,4285.3183219713992,0]
[null,{"$f":"+IF('RAMExport-TRM'!F17=0,B16,EOMONTH(B16,0)+1)","v":"2020-03-01"},{"$f":"IF('RAMExport-TRM'!F17=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C17=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B17,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B17,Tier1!$D$2:$AY$2,0)+1)))","v":911940.50000000047},{"$f":"VLOOKUP($B17,RT1SC!$L$44:$N$67,MATCH($C17,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":803683.09726091055},{"$f":"IF($C17=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B17,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B17,Tier1!$D$2:$AY$2,0)+1)))","v":685464.53123600804},{"$f":"VLOOKUP($B17,RT1SC!$L$44:$N$67,MATCH($C17,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":469984.6237723002},108257.40273908991,215479.90746370784,{"$f":"+'RAMExport-TRM'!M17","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B17,RAMMarket!$B:$D,IF($C17=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B17)+1,MONTH($B17),1),RAMMarket!$B:$D,IF($C17=\"HLH\",2,3),FALSE)),2)","v":16.11},{"$f":"IF($C17=\"HLH\",VLOOKUP(MONTH(B17),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},1744.0267581267385,3471.3813092403334,0]
[null,{"$f":"+IF('RAMExport-TRM'!F18=0,B17,EOMONTH(B17,0)+1)","v":"2020-04-01"},{"$f":"IF('RAMExport-TRM'!F18=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C18=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B18,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B18,Tier1!$D$2:$AY$2,0)+1)))","v":1301101.1409999998},{"$f":"VLOOKUP($B18,RT1SC!$L$44:$N$67,MATCH($C18,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1130647.1792278658},{"$f":"IF($C18=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B18,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B18,Tier1!$D$2:$AY$2,0)+1)))","v":686304.54727156204},{"$f":"VLOOKUP($B18,RT1SC!$L$44:$N$67,MATCH($C18,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":661189.4550970128},170453.96177213406,25115.092174549238,{"$f":"+'RAMExport-TRM'!M18","v":425980.85576923093},{"$f":"ROUND(AVERAGE(VLOOKUP($B18,RAMMarket!$B:$D,IF($C18=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B18)+1,MONTH($B18),1),RAMMarket!$B:$D,IF($C18=\"HLH\",2,3),FALSE)),2)","v":17.98},{"$f":"IF($C18=\"HLH\",VLOOKUP(MONTH(B18),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":8.61},3064.7622326629707,451.56935729839529,3667.6951681730779]
[null,{"$f":"+IF('RAMExport-TRM'!F21=0,B20,EOMONTH(B20,0)+1)","v":"2020-05-01"},{"$f":"IF('RAMExport-TRM'!F21=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C21=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B21,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B21,Tier1!$D$2:$AY$2,0)+1)))","v":870899.29199999978},{"$f":"VLOOKUP($B21,RT1SC!$L$44:$N$67,MATCH($C21,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":850761.25358375045},{"$f":"IF($C21=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B21,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B21,Tier1!$D$2:$AY$2,0)+1)))","v":451489.97903349623},{"$f":"VLOOKUP($B21,RT1SC!$L$44:$N$67,MATCH($C21,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":497515.3876550952},20138.038416249328,-46025.408621598966,{"$f":"+'RAMExport-TRM'!M21","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B21,RAMMarket!$B:$D,IF($C21=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B21)+1,MONTH($B21),1),RAMMarket!$B:$D,IF($C21=\"HLH\",2,3),FALSE)),2)","v":6.55},{"$f":"IF($C21=\"HLH\",VLOOKUP(MONTH(B21),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},131.90415162643311,-301.46642647147326,0]
[null,{"$f":"+IF('RAMExport-TRM'!F23=0,B22,EOMONTH(B22,0)+1)","v":"2020-06-01"},{"$f":"IF('RAMExport-TRM'!F23=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C23=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B23,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B23,Tier1!$D$2:$AY$2,0)+1)))","v":828326.00200000009},{"$f":"VLOOKUP($B23,RT1SC!$L$44:$N$67,MATCH($C23,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1085257.3262484865},{"$f":"IF($C23=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B23,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B23,Tier1!$D$2:$AY$2,0)+1)))","v":357550.1566381263},{"$f":"VLOOKUP($B23,RT1SC!$L$44:$N$67,MATCH($C23,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":634645.9915747632},-256931.32424848643,-277095.83493663691,{"$f":"+'RAMExport-TRM'!M23","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B23,RAMMarket!$B:$D,IF($C23=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B23)+1,MONTH($B23),1),RAMMarket!$B:$D,IF($C23=\"HLH\",2,3),FALSE)),2)","v":1.68},{"$f":"IF($C23=\"HLH\",VLOOKUP(MONTH(B23),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},-431.64462473745721,-465.52100269354997,0]
[null,{"$f":"+IF('RAMExport-TRM'!F26=0,B25,EOMONTH(B25,0)+1)","v":"2020-08-01"},{"$f":"IF('RAMExport-TRM'!F26=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C26=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B26,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B26,Tier1!$D$2:$AY$2,0)+1)))","v":1457627.5640000005},{"$f":"VLOOKUP($B26,RT1SC!$L$44:$N$67,MATCH($C26,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1617703.5460150659},{"$f":"IF($C26=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B26,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B26,Tier1!$D$2:$AY$2,0)+1)))","v":661506.65104005602},{"$f":"VLOOKUP($B26,RT1SC!$L$44:$N$67,MATCH($C26,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":946014.41170061287},-160075.98201506538,-284507.76066055684,{"$f":"+'RAMExport-TRM'!M26","v":435329.59855769243},{"$f":"ROUND(AVERAGE(VLOOKUP($B26,RAMMarket!$B:$D,IF($C26=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B26)+1,MONTH($B26),1),RAMMarket!$B:$D,IF($C26=\"HLH\",2,3),FALSE)),2)","v":25.24},{"$f":"IF($C26=\"HLH\",VLOOKUP(MONTH(B26),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":12.1},-4040.31778606025,-7180.9758790724536,5267.4881425480789]
[null,{"$f":"+IF('RAMExport-TRM'!F29=0,B28,EOMONTH(B28,0)+1)","v":"2020-09-01"},{"$f":"IF('RAMExport-TRM'!F29=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C29=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B29,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B29,Tier1!$D$2:$AY$2,0)+1)))","v":811903.94900000002},{"$f":"VLOOKUP($B29,RT1SC!$L$44:$N$67,MATCH($C29,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":762100.526526912},{"$f":"IF($C29=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B29,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B29,Tier1!$D$2:$AY$2,0)+1)))","v":544526.33326802868},{"$f":"VLOOKUP($B29,RT1SC!$L$44:$N$67,MATCH($C29,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":445667.61508005601},49803.422473088023,98858.71818797267,{"$f":"+'RAMExport-TRM'!M29","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B29,RAMMarket!$B:$D,IF($C29=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B29)+1,MONTH($B29),1),RAMMarket!$B:$D,IF($C29=\"HLH\",2,3),FALSE)),2)","v":19.98},{"$f":"IF($C29=\"HLH\",VLOOKUP(MONTH(B29),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},995.07238101229871,1975.1971893956941,0]
[null,{"$f":"+IF('RAMExport-TRM'!F31=0,B30,EOMONTH(B30,0)+1)","v":"2020-10-01"},{"$f":"IF('RAMExport-TRM'!F31=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C31=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B31,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B31,Tier1!$D$2:$AY$2,0)+1)))","v":772831.0830000001},{"$f":"VLOOKUP($B31,RT1SC!$L$44:$N$67,MATCH($C31,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":730899.46515368659},{"$f":"IF($C31=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B31,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B31,Tier1!$D$2:$AY$2,0)+1)))","v":528783.15577101486},{"$f":"VLOOKUP($B31,RT1SC!$L$44:$N$67,MATCH($C31,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":431534.48803196155},41931.617846313515,97248.667739053315,{"$f":"+'RAMExport-TRM'!M31","v":0},{"$f":"+K7","v":18.88},{"$f":"IF($C31=\"HLH\",VLOOKUP(MONTH(B31),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},791.66894493839914,1836.0548469133266,0]
[null,{"$f":"+IF('RAMExport-TRM'!F32=0,B31,EOMONTH(B31,0)+1)","v":"2020-11-01"},{"$f":"IF('RAMExport-TRM'!F32=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C32=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B32,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B32,Tier1!$D$2:$AY$2,0)+1)))","v":1404111.1769999999},{"$f":"VLOOKUP($B32,RT1SC!$L$44:$N$67,MATCH($C32,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":1671246.9689253627},{"$f":"IF($C32=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B32,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B32,Tier1!$D$2:$AY$2,0)+1)))","v":904693.51732704439},{"$f":"VLOOKUP($B32,RT1SC!$L$44:$N$67,MATCH($C32,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":986730.37742410554},-267135.79192536278,-82036.860097061144,{"$f":"+'RAMExport-TRM'!M32","v":278105.72395833331},25.19,{"$f":"IF($C32=\"HLH\",VLOOKUP(MONTH(B32),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":12.07},-6729.1505985998883,-2066.5085058449704,3356.7360881770833]
[null,{"$f":"+IF('RAMExport-TRM'!F35=0,B34,EOMONTH(B34,0)+1)","v":"2020-12-01"},{"$f":"IF('RAMExport-TRM'!F35=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C35=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B35,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B35,Tier1!$D$2:$AY$2,0)+1)))","v":1161141.9509999997},{"$f":"VLOOKUP($B35,RT1SC!$L$44:$N$67,MATCH($C35,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":998077.61390828947},{"$f":"IF($C35=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B35,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B35,Tier1!$D$2:$AY$2,0)+1)))","v":784502.95642027748},{"$f":"VLOOKUP($B35,RT1SC!$L$44:$N$67,MATCH($C35,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":589280.6503060048},163064.33709171019,195222.30611427268,{"$f":"+'RAMExport-TRM'!M35","v":0},23.56,{"$f":"IF($C35=\"HLH\",VLOOKUP(MONTH(B35),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},3841.7957818806917,4599.4375320522649,0]
[null,{"$f":"+IF('RAMExport-TRM'!F37=0,B36,EOMONTH(B36,0)+1)","v":"2021-01-01"},{"$f":"IF('RAMExport-TRM'!F37=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C37=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B37,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B37,Tier1!$D$2:$AY$2,0)+1)))","v":1185001.0960000001},{"$f":"VLOOKUP($B37,RT1SC!$L$44:$N$67,MATCH($C37,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":815575.86974068941},{"$f":"IF($C37=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B37,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B37,Tier1!$D$2:$AY$2,0)+1)))","v":835584.47700888349},{"$f":"VLOOKUP($B37,RT1SC!$L$44:$N$67,MATCH($C37,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":481528.76309160475},369425.22625931073,354055.71391727874,{"$f":"+'RAMExport-TRM'!M37","v":0},19.21,{"$f":"IF($C37=\"HLH\",VLOOKUP(MONTH(B37),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},7096.6585964413589,6801.410264350925,0]
[null,{"$f":"+IF('RAMExport-TRM'!F40=0,B39,EOMONTH(B39,0)+1)","v":"2021-03-01"},{"$f":"IF('RAMExport-TRM'!F40=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C40=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B40,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B40,Tier1!$D$2:$AY$2,0)+1)))","v":1410434.9360000002},{"$f":"VLOOKUP($B40,RT1SC!$L$44:$N$67,MATCH($C40,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":1406394.790748033},{"$f":"IF($C40=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B40,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B40,Tier1!$D$2:$AY$2,0)+1)))","v":957878.38784561283},{"$f":"VLOOKUP($B40,RT1SC!$L$44:$N$67,MATCH($C40,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":830357.50459696306},4040.1452519672457,127520.88324864977,{"$f":"+'RAMExport-TRM'!M40","v":527904.05324074079},19.190000000000001,{"$f":"IF($C40=\"HLH\",VLOOKUP(MONTH(B40),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":9.19},77.530387385251458,2447.1257495415889,4851.4382492824079]
[null,{"$f":"+IF('RAMExport-TRM'!F43=0,B42,EOMONTH(B42,0)+1)","v":"2021-04-01"},{"$f":"IF('RAMExport-TRM'!F43=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C43=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B43,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B43,Tier1!$D$2:$AY$2,0)+1)))","v":819441.47699999972},{"$f":"VLOOKUP($B43,RT1SC!$L$44:$N$67,MATCH($C43,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":667701.979570569},{"$f":"IF($C43=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B43,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B43,Tier1!$D$2:$AY$2,0)+1)))","v":500632.2757157766},{"$f":"VLOOKUP($B43,RT1SC!$L$44:$N$67,MATCH($C43,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":394221.70305094717},151739.49742943072,106410.57266482944,{"$f":"+'RAMExport-TRM'!M43","v":0},14.4,{"$f":"IF($C43=\"HLH\",VLOOKUP(MONTH(B43),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},2185.0487629838021,1532.312246373544,0]
[null,{"$f":"+IF('RAMExport-TRM'!F45=0,B44,EOMONTH(B44,0)+1)","v":"2021-05-01"},{"$f":"IF('RAMExport-TRM'!F45=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C45=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B45,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B45,Tier1!$D$2:$AY$2,0)+1)))","v":876124.95799999952},{"$f":"VLOOKUP($B45,RT1SC!$L$44:$N$67,MATCH($C45,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":852723.68683610694},{"$f":"IF($C45=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B45,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B45,Tier1!$D$2:$AY$2,0)+1)))","v":462232.4641316178},{"$f":"VLOOKUP($B45,RT1SC!$L$44:$N$67,MATCH($C45,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":503461.41593381914},23401.271163892583,-41228.951802201336,{"$f":"+'RAMExport-TRM'!M45","v":0},6.55,{"$f":"IF($C45=\"HLH\",VLOOKUP(MONTH(B45),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},153.27832612349641,-270.04963430441876,0]
[null,{"$f":"+IF('RAMExport-TRM'!F46=0,B45,EOMONTH(B45,0)+1)","v":"2021-06-01"},{"$f":"IF('RAMExport-TRM'!F46=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C46=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B46,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B46,Tier1!$D$2:$AY$2,0)+1)))","v":1367224.5789999997},{"$f":"VLOOKUP($B46,RT1SC!$L$44:$N$67,MATCH($C46,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":2011298.6551166656},{"$f":"IF($C46=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B46,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B46,Tier1!$D$2:$AY$2,0)+1)))","v":502532.92839935626},{"$f":"VLOOKUP($B46,RT1SC!$L$44:$N$67,MATCH($C46,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":1187502.2171929488},-644074.07611666596,-684969.28879359248,{"$f":"+'RAMExport-TRM'!M46","v":399880.28605769214},10.52,{"$f":"IF($C46=\"HLH\",VLOOKUP(MONTH(B46),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":5.04},-6775.6592807473262,-7205.8769181085927,2015.3966417307684]
[null,{"$f":"+IF('RAMExport-TRM'!F48=0,B47,EOMONTH(B47,0)+1)","v":"2021-07-01"},{"$f":"IF('RAMExport-TRM'!F48=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C48=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B48,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B48,Tier1!$D$2:$AY$2,0)+1)))","v":1474881.3369999996},{"$f":"VLOOKUP($B48,RT1SC!$L$44:$N$67,MATCH($C48,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":1672585.7034681656},{"$f":"IF($C48=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B48,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B48,Tier1!$D$2:$AY$2,0)+1)))","v":666168.59668561432},{"$f":"VLOOKUP($B48,RT1SC!$L$44:$N$67,MATCH($C48,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":987520.78725894878},-197704.366468166,-321352.19057333446,{"$f":"+'RAMExport-TRM'!M48","v":478332.46875000006},21.45,{"$f":"IF($C48=\"HLH\",VLOOKUP(MONTH(B48),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":10.27},-4240.7586607421608,-6893.0044877980235,4912.4744540624997]
[null,{"$f":"+IF('RAMExport-TRM'!F51=0,B50,EOMONTH(B50,0)+1)","v":"2021-08-01"},{"$f":"IF('RAMExport-TRM'!F51=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C51=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B51,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B51,Tier1!$D$2:$AY$2,0)+1)))","v":904781.73200000008},{"$f":"VLOOKUP($B51,RT1SC!$L$44:$N$67,MATCH($C51,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":744668.10221392184},{"$f":"IF($C51=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B51,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B51,Tier1!$D$2:$AY$2,0)+1)))","v":512944.57153068244},{"$f":"VLOOKUP($B51,RT1SC!$L$44:$N$67,MATCH($C51,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":439663.70692999038},160113.62978607824,73280.864600692061,{"$f":"+'RAMExport-TRM'!M51","v":0},20.21,{"$f":"IF($C51=\"HLH\",VLOOKUP(MONTH(B51),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},3235.8964579766412,1481.0062735799866,0]
[null,{"$f":"+IF('RAMExport-TRM'!F52=0,B51,EOMONTH(B51,0)+1)","v":"2021-09-01"},{"$f":"IF('RAMExport-TRM'!F52=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C52=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B52,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B52,Tier1!$D$2:$AY$2,0)+1)))","v":1236223.3460000004},{"$f":"VLOOKUP($B52,RT1SC!$L$44:$N$67,MATCH($C52,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":1360398.8648764803},{"$f":"IF($C52=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B52,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B52,Tier1!$D$2:$AY$2,0)+1)))","v":733052.8713599731},{"$f":"VLOOKUP($B52,RT1SC!$L$44:$N$67,MATCH($C52,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":803200.78979712003},-124175.51887647994,-70147.918437146931,{"$f":"+'RAMExport-TRM'!M52","v":401072.45750000008},24.86,{"$f":"IF($C52=\"HLH\",VLOOKUP(MONTH(B52),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":11.91},-3087.0033992692911,-1743.8772523474727,4776.772968825001]
[null,{"$f":"+IF('RAMExport-TRM'!F53=0,B52,EOMONTH(B52,0)+1)","v":"2021-09-01"},{"$f":"IF('RAMExport-TRM'!F53=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C53=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B53,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B53,Tier1!$D$2:$AY$2,0)+1)))","v":814081.53600000008},{"$f":"VLOOKUP($B53,RT1SC!$L$44:$N$67,MATCH($C53,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":763858.44792800408},{"$f":"IF($C53=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B53,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B53,Tier1!$D$2:$AY$2,0)+1)))","v":553528.5081695785},{"$f":"VLOOKUP($B53,RT1SC!$L$44:$N$67,MATCH($C53,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":450993.98750577593},50223.088071995997,102534.52066380257,{"$f":"+'RAMExport-TRM'!M53","v":0},19.98,{"$f":"IF($C53=\"HLH\",VLOOKUP(MONTH(B53),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},1003.45729967848,2048.6397228627752,0]

{"sheet":"RevSim_Loads_Template","index":51,"n_rows":52,"n_cols":11,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"RevSim Output"]
["TOC",{"$f":"Cover!B2","v":"TRMbd_BP2020.xlsm"}]
[]
[null,"FiscalYear","FYMonthID","Year","MonthID","Condition","LoadFollowing","Tier1Block","SliceBlock","SRTP1937","Tier 2"]
[null,{"$f":"+Init!$C$9","v":2020},1,{"$f":"+IF(E5>9,B5-1,B5)","v":2019},10,"HLH",{"$f":"+IF($F5=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1281946.5780000004},{"$f":"+IF($F5=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":235213.0828304516},{"$f":"+IF($F5=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":500557.21561000537},{"$f":"+IF($F5=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":671478.94725640956},{"$f":"+IF($F5=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":23411.376}]
[null,{"$f":"+Init!$C$9","v":2020},1,{"$f":"+IF(E6>9,B6-1,B6)","v":2019},10,"LLH",{"$f":"+IF($F6=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":767836.1370000001},{"$f":"+IF($F6=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":158018.2072815483},{"$f":"+IF($F6=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":361513.54460722615},{"$f":"+IF($F6=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":359853.55752937356},{"$f":"+IF($F6=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":16908.216}]
[null,{"$f":"+Init!$C$9","v":2020},2,2019,11,"HLH",{"$f":"+IF($F7=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1420404.5439999998},{"$f":"+IF($F7=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":374039.2220512444},{"$f":"+IF($F7=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":542481.61562157772},{"$f":"+IF($F7=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":818616.97726402001},{"$f":"+IF($F7=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":21677.200000000004}]
[null,{"$f":"+Init!$C$9","v":2020},2,2019,11,"LLH",{"$f":"+IF($F8=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":978827.61299999943},{"$f":"+IF($F8=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":254140.74654075559},{"$f":"+IF($F8=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":435341.49653631612},{"$f":"+IF($F8=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":492372.35407611134},{"$f":"+IF($F8=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":17395.952999999998}]
[null,{"$f":"+Init!$C$9","v":2020},3,2019,12,"HLH",{"$f":"+IF($F9=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1666097.8890000002},{"$f":"+IF($F9=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":383941.90444769035},{"$f":"+IF($F9=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":623766.67609916744},{"$f":"+IF($F9=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":801517.13802181999},{"$f":"+IF($F9=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":21677.200000000004}]
[null,{"$f":"+Init!$C$9","v":2020},3,2019,12,"LLH",{"$f":"+IF($F10=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1184139.4979999997},{"$f":"+IF($F10=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":263649.38654430967},{"$f":"+IF($F10=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":536439.34144528396},{"$f":"+IF($F10=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":492705.77186986321},{"$f":"+IF($F10=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":18642.392}]
[null,{"$f":"+Init!$C$9","v":2020},4,2020,1,"HLH",{"$f":"+IF($F11=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1665133.0329999996},{"$f":"+IF($F11=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":423547.21462296764},{"$f":"+IF($F11=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":645871.75387666747},{"$f":"+IF($F11=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":676981.02638096479},{"$f":"+IF($F11=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":22544.288000000008}]
[null,{"$f":"+Init!$C$9","v":2020},4,2020,1,"LLH",{"$f":"+IF($F12=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1151340.067},{"$f":"+IF($F12=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":288457.36796903226},{"$f":"+IF($F12=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":509245.03671044938},{"$f":"+IF($F12=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":402248.96314431843},{"$f":"+IF($F12=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":17775.304}]
[null,{"$f":"+Init!$C$9","v":2020},5,2020,2,"HLH",{"$f":"+IF($F13=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1489066.4119999998},{"$f":"+IF($F13=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":361152.81738074485},{"$f":"+IF($F13=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":549364.79151112062},{"$f":"+IF($F13=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":616694.36663251999},{"$f":"+IF($F13=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":21677.200000000004}]
[null,{"$f":"+Init!$C$9","v":2020},5,2020,2,"LLH",{"$f":"+IF($F14=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":968440.64200000023},{"$f":"+IF($F14=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":243970.08231525513},{"$f":"+IF($F14=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":406529.94571822934},{"$f":"+IF($F14=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":358721.30334502883},{"$f":"+IF($F14=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":16041.128000000001}]
[null,{"$f":"+Init!$C$9","v":2020},6,2020,3,"HLH",{"$f":"+IF($F15=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1385420.6979999996},{"$f":"+IF($F15=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":377499.6106969323},{"$f":"+IF($F15=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":545588.37856530654},{"$f":"+IF($F15=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":689761.51591266482},{"$f":"+IF($F15=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":22544.288000000008}]
[null,{"$f":"+Init!$C$9","v":2020},7,2020,4,"HLH",{"$f":"+IF($F17=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1301101.1410000003},{"$f":"+IF($F17=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":180328.29193919987},{"$f":"+IF($F17=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":505976.25533236214},{"$f":"+IF($F17=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":587993.03002326482},{"$f":"+IF($F17=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":22544.288000000008}]
[null,{"$f":"+Init!$C$9","v":2020},7,2020,4,"LLH",{"$f":"+IF($F18=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":815293.03400000022},{"$f":"+IF($F18=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":121345.68842879988},{"$f":"+IF($F18=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":369751.8788967263},{"$f":"+IF($F18=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":342599.39976305119},{"$f":"+IF($F18=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":16474.671999999999}]
[null,{"$f":"+Init!$C$9","v":2020},9,2020,6,"HLH",{"$f":"+IF($F21=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1356233.7799999998},{"$f":"+IF($F21=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":8807.4208768000008},{"$f":"+IF($F21=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":480471.74083853076},{"$f":"+IF($F21=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1005693.9379915649},{"$f":"+IF($F21=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":22544.288000000008}]
[null,{"$f":"+Init!$C$9","v":2020},10,2020,7,"LLH",{"$f":"+IF($F24=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":959634.37500000035},{"$f":"+IF($F24=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":102779.73146384527},{"$f":"+IF($F24=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":396977.19548743556},{"$f":"+IF($F24=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":361989.44834331836},{"$f":"+IF($F24=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":17775.304}]
[null,{"$f":"+Init!$C$9","v":2020},11,2020,8,"LLH",{"$f":"+IF($F26=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":901877.75300000026},{"$f":"+IF($F26=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":115513.40844015486},{"$f":"+IF($F26=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":387536.86285878165},{"$f":"+IF($F26=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":365603.47944201843},{"$f":"+IF($F26=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":17775.304}]
[null,{"$f":"+Init!$C$9","v":2020},12,2020,9,"HLH",{"$f":"+IF($F27=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1232097.4830000002},{"$f":"+IF($F27=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":271477.33170879999},{"$f":"+IF($F27=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":450535.03936103586},{"$f":"+IF($F27=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":670480.61326312006},{"$f":"+IF($F27=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":21677.200000000004}]
[null,{"$f":"+B6+1","v":2021},1,2020,10,"LLH",{"$f":"+IF($F30=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":772831.08300000022},{"$f":"+IF($F30=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":157130.12519225804},{"$f":"+IF($F30=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":371653.03057875682},{"$f":"+IF($F30=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":359442.53165477357},{"$f":"+IF($F30=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":19811.064000000002}]
[null,2021,2,2020,11,"HLH",{"$f":"+IF($F31=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1404111.1769999997},{"$f":"+IF($F31=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":370160.54486223572},{"$f":"+IF($F31=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":534532.97246480873},{"$f":"+IF($F31=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":826098.15268357517},{"$f":"+IF($F31=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":24382.848000000002}]
[null,2021,4,2021,1,"HLH",{"$f":"+IF($F35=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1649453.0359999996},{"$f":"+IF($F35=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":418751.76804645162},{"$f":"+IF($F35=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":636397.71322713338},{"$f":"+IF($F35=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":680692.75014532008},{"$f":"+IF($F35=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":25398.800000000003}]
[null,2021,4,2021,1,"LLH",{"$f":"+IF($F36=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1185001.0960000001},{"$f":"+IF($F36=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":288282.44363354839},{"$f":"+IF($F36=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":547302.03337533516},{"$f":"+IF($F36=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":400379.25250786322},{"$f":"+IF($F36=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":21842.968000000001}]
[null,2021,6,2021,3,"HLH",{"$f":"+IF($F39=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1410434.936},{"$f":"+IF($F39=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":376501.70788270253},{"$f":"+IF($F39=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":581376.67996291025},{"$f":"+IF($F39=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":694306.08991230954},{"$f":"+IF($F39=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":27430.704000000002}]
[null,2021,7,2021,4,"LLH",{"$f":"+IF($F42=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":819441.47699999996},{"$f":"+IF($F42=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":120719.7749066668},{"$f":"+IF($F42=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":379912.50080910977},{"$f":"+IF($F42=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":314502.49392165121},{"$f":"+IF($F42=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":19303.088}]
[null,2021,8,2021,5,"LLH",{"$f":"+IF($F44=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":876124.9580000001},{"$f":"+IF($F44=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":45564.528118709524},{"$f":"+IF($F44=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":416667.93601290829},{"$f":"+IF($F44=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":405047.01261696318},{"$f":"+IF($F44=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":21842.968000000001}]
[null,2021,9,2021,6,"HLH",{"$f":"+IF($F45=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1367224.5790000001},{"$f":"+IF($F45=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":8783.3568853333472},{"$f":"+IF($F45=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":493749.57151402289},{"$f":"+IF($F45=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":973674.39620546473},{"$f":"+IF($F45=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":26414.751999999997}]
[null,2021,10,2021,7,"HLH",{"$f":"+IF($F47=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1474881.3369999998},{"$f":"+IF($F47=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":149248.50851509679},{"$f":"+IF($F47=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":516920.08817051753},{"$f":"+IF($F47=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":812676.14255406475},{"$f":"+IF($F47=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":26414.751999999997}]
[null,2021,11,2021,8,"LLH",{"$f":"+IF($F50=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":904781.73199999996},{"$f":"+IF($F50=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":114815.96308541945},{"$f":"+IF($F50=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":398128.608445263},{"$f":"+IF($F50=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":367242.66315301845},{"$f":"+IF($F50=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":20827.016}]
[null,2021,12,2021,9,"HLH",{"$f":"+IF($F51=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1236223.3460000004},{"$f":"+IF($F51=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":269790.99022133328},{"$f":"+IF($F51=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":463261.88113863982},{"$f":"+IF($F51=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":668321.27384792001},{"$f":"+IF($F51=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":25398.800000000003}]
[null,2021,12,2021,9,"LLH",{"$f":"+IF($F52=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":814081.53599999996},{"$f":"+IF($F52=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":182919.00325866666},{"$f":"+IF($F52=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":370609.50491091184},{"$f":"+IF($F52=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":376649.95144079602},{"$f":"+IF($F52=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":20319.039999999997}]

{"sheet":"CustomerSummary","index":52,"n_rows":35,"n_cols":11,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
[]
[]
[null,"Flathead Elec Coop",null,null,null,null,"Load Following Customer",null,null,"Slice-Block Customer"]
[null,null,{"$f":"+Init!C9","v":2020},{"$f":"+C5+1","v":2021},null,null,"First Oct HLH","TRMbd",null,"First Oct HLH","TRMbd"]
[null,"CHWM",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B6&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":169.31100000000001},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B6&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":169.31100000000001},"aMW",null,"TRL",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,TRL!C:D,2,FALSE),0)","v":75314.516000000003},null,"Tier 1 Block",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,0,VLOOKUP(B4,Tier1!C:D,2,FALSE))","v":0}]
[null,"TRL",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B7&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":186.672},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B7&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":189.798},"aMW",null,"less A-RHWM not served at LS rate",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,RemainingAboveHWM!C:D,2,FALSE),0)","v":2773.0079999999998},null,"Slice Resource",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,0,VLOOKUP(B4,SliceResource!C:D,2,FALSE))","v":0}]
[null,"NLSL",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B8&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B8&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0},"aMW",null,"Potential T1 load",{"$f":"H6-H7","v":72541.508000000002},null,"Total Obligation",{"$f":"K6+K7","v":0}]
[null,"Existing/Other Resource aMW",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B9&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":10},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B9&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":10},"aMW",null,"less Existing Resources",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,Existing!C:D,2,FALSE),0)","v":4320}]
[null,"TRL - NLSL - Existing Resource",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B10&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":182.358},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B10&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":185.02},"aMW",null,"less NLSL ",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,NLSL!C:D,2,FALSE),0)","v":0}]
[null,"RHWM",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B11&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":165.93899999999999},{"$f":"+VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B11&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":165.93899999999999},"aMW",null,"NR Remarketing",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,NRRemarketing!C:D,2,FALSE),0)","v":0}]
[null,"Above RHWM Load",null,null,null,null,"Net T1 load",{"$f":"H8-H9-H10+H11","v":68221.508000000002}]
[null,"Above RHWM",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B13&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":6.4189999999999996},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B13&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":9.0809999999999995},"aMW"]
[null,"Remaining Above RHWM",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B14&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":6.4189999999999996},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B14&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":9.0809999999999995},"aMW",null,"A-RHWM",{"$f":"H7","v":2773.0079999999998}]
[null,"Elections",null,null,null,null,"New Resources",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,'New Resources'!C:D,2,FALSE),0)","v":1544.8320000000001}]
[null,"Total Vintage",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B16&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B16&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0},"aMW",null,"Tier 2",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,Tier2!C:D,2,FALSE),0)","v":1228.1759999999999}]
[null,"Election",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B17&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":3},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B17&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":3}]
[null,"Amount",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B18&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":3.5760000000000001},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B18&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":3.577},"aMW",null,"Net BPA Obligation",{"$f":"H12+H16","v":69449.684000000008}]
[null,"Type",{"$f":"VLOOKUP($B$4,Init!$R:$FC,MATCH($B19&\" \"&C$5,Init!$R$4:$FC$4,0),FALSE)","v":"STR"},{"$f":"VLOOKUP($B$4,Init!$R:$FC,MATCH($B19&\" \"&D$5,Init!$R$4:$FC$4,0),FALSE)","v":"STR"}]
[null,"Tier 2 Purchase Amounts"]
[null,"Vintage Billing Determinant",{"$f":"SUM(OFFSET(Tier2_Vintage!$D$4:$AA$4,MATCH($B$4,Tier2_Vintage!$C$4:$C$138,0)-1,0))/VLOOKUP($C$5,Init!$M$5:$O$40,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":0},{"$f":"+SUM(OFFSET(Tier2_Vintage!$AB$4:$AY$4,MATCH($B$4,Tier2_Vintage!$C$4:$C$138,0)-1,0))/VLOOKUP($D$5,Init!$M$5:$O$40,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":0},"aMW"]
[null,"Other Tier 2 Purchase",{"$f":"SUM(OFFSET(Tier2!$D$4:$AA$4,MATCH($B$4,Tier2!$C$4:$C$138,0)-1,0))/VLOOKUP($C$5,Init!$M$5:$O$40,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":2.8430000000000004},{"$f":"+SUM(OFFSET(Tier2!$AB$4:$AY$4,MATCH($B$4,Tier2!$C$4:$C$138,0)-1,0))/VLOOKUP($D$5,Init!$M$5:$O$40,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":5.5039999999999978},"aMW"]
[null,"STR",{"$f":"SUM(OFFSET(Tier2_STR!$D$4:$AA$4,MATCH($B$4,Tier2_STR!$C$4:$C$138,0)-1,0))/VLOOKUP($C$5,Init!$M$4:$O$40,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":2.8430000000000004},{"$f":"SUM(OFFSET(Tier2_STR!$AB$4:$AY$4,MATCH($B$4,Tier2_STR!$C$4:$C$138,0)-1,0))/VLOOKUP($D$5,Init!$M$4:$O$40,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":5.5039999999999978},"aMW"]
[]
[null,"Tier 2 Summary (without losses)"]
[null,null,{"$f":"+C5","v":2020},{"$f":"+D5","v":2021}]
[null,"Tier 2 STR MWh without losses",{"$f":"'RAMExport-TRM'!C9/(1+Init!$C$7)","v":476031.31199999934},{"$f":"'RAMExport-TRM'!D9/(1+Init!$C$7)","v":556233.7200000002}]
[null,"Tier 2 LGR MWh without losses",{"$f":"'RAMExport-TRM'!C10/(1+Init!$C$7)","v":0},{"$f":"'RAMExport-TRM'!D10/(1+Init!$C$7)","v":0}]
[null,"Tier 2 MWh Vintage",{"$f":"'RAMExport-TRM'!C11/(1+Init!$C$7)","v":0},{"$f":"'RAMExport-TRM'!D11/(1+Init!$C$7)","v":0}]
[null,"Tier 2 aMW STR without losses",{"$f":"'RAMExport-TRM'!C14/(1+Init!$C$7)","v":54.192999999999927},{"$f":"'RAMExport-TRM'!D14/(1+Init!$C$7)","v":63.497000000000021},"aMW"]
[null,"Tier 2 aMW LGR without losses",{"$f":"'RAMExport-TRM'!C15/(1+Init!$C$7)","v":0},{"$f":"'RAMExport-TRM'!D15/(1+Init!$C$7)","v":0},"aMW"]
[null,"Tier 2 aMW Vintage wihtout losses",{"$f":"'RAMExport-TRM'!C16/(1+Init!$C$7)","v":0},{"$f":"'RAMExport-TRM'!D16/(1+Init!$C$7)","v":0},"aMW"]
[null,null,{"$f":"SUM(C32:C34)","v":54.192999999999927},{"$f":"SUM(D32:D34)","v":63.497000000000021}]

{"sheet":"VBARSAnnualExport","index":53,"n_rows":5266,"n_cols":6,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Product Name","Key","BESID","CustomerName","FiscalYear","Value"]
["CHWM",{"$f":"A2&\" \"&E2","v":"CHWM 2020"},10005,"Alder Mutual",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C2,TOCA!$B$4:$B$138,0),MATCH($B2,TOCA!$F$3:$BI$3,0))","v":0.55600000000000005}]
["CHWM",{"$f":"A3&\" \"&E3","v":"CHWM 2020"},10015,"Asotin County PUD #1",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C3,TOCA!$B$4:$B$138,0),MATCH($B3,TOCA!$F$3:$BI$3,0))","v":0.58199999999999996}]
["CHWM","CHWM 2020",10024,"Benton County PUD #1",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C4,TOCA!$B$4:$B$138,0),MATCH($B4,TOCA!$F$3:$BI$3,0))","v":204.28200000000001}]
["CHWM","CHWM 2020",10025,"Benton REA",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C5,TOCA!$B$4:$B$138,0),MATCH($B5,TOCA!$F$3:$BI$3,0))","v":60.548999999999999}]
["CHWM","CHWM 2020",10027,"Big Bend Elec Coop",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C6,TOCA!$B$4:$B$138,0),MATCH($B6,TOCA!$F$3:$BI$3,0))","v":62.106999999999999}]
["CHWM","CHWM 2020",10029,"Blachly Lane Elec Coop",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C7,TOCA!$B$4:$B$138,0),MATCH($B7,TOCA!$F$3:$BI$3,0))","v":17.879000000000001}]
["CHWM","CHWM 2020",10044,"Canby, City of",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C8,TOCA!$B$4:$B$138,0),MATCH($B8,TOCA!$F$3:$BI$3,0))","v":20.611999999999998}]
["CHWM","CHWM 2020",10046,"Central Electric Coop",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C9,TOCA!$B$4:$B$138,0),MATCH($B9,TOCA!$F$3:$BI$3,0))","v":83.072000000000003}]
["CHWM","CHWM 2020",10047,"Central Lincoln PUD",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C10,TOCA!$B$4:$B$138,0),MATCH($B10,TOCA!$F$3:$BI$3,0))","v":159.01}]
["CHWM","CHWM 2020",10055,"Albion, City of",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C11,TOCA!$B$4:$B$138,0),MATCH($B11,TOCA!$F$3:$BI$3,0))","v":0.40400000000000003}]
["CHWM","CHWM 2020",10057,"Ashland, City of",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C12,TOCA!$B$4:$B$138,0),MATCH($B12,TOCA!$F$3:$BI$3,0))","v":21.382999999999999}]
["CHWM","CHWM 2020",10059,"Bandon, City of",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C13,TOCA!$B$4:$B$138,0),MATCH($B13,TOCA!$F$3:$BI$3,0))","v":7.7530000000000001}]
["CHWM","CHWM 2020",10061,"Blaine, City of",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C14,TOCA!$B$4:$B$138,0),MATCH($B14,TOCA!$F$3:$BI$3,0))","v":8.8770000000000007}]
["CHWM","CHWM 2020",10062,"Bonners Ferry, City of",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C15,TOCA!$B$4:$B$138,0),MATCH($B15,TOCA!$F$3:$BI$3,0))","v":5.399}]
["RHWM","RHWM 2020",10055,"Albion, City of",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C146,TOCA!$B$4:$B$138,0),MATCH($B146,TOCA!$F$3:$BI$3,0))","v":0.39600000000000002}]
["GrossRequirement ","TRL - NLSL - Existing Resource 2021",10388,"Umatilla Elec Coop",2021,{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C521,TOCA!$B$4:$B$138,0),MATCH($B521,TOCA!$F$3:$BI$3,0))","v":223.422}]
["Above RHWM Load - Load Shaping","Above RHWM Load Served at the LS rate 2020",10236,"Lane County Elec Coop",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C886,TOCA!$B$4:$B$138,0),MATCH($B886,TOCA!$F$3:$BI$3,0))","v":0}]
["Election Type","Election 2021",10247,"Mason County PUD #3",2021,{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C1297,TOCA!$B$4:$B$138,0),MATCH($B1297,TOCA!$F$3:$BI$3,0))","v":3}]
["T2 - Vintage","Total Vintage 2020",10106,"Clearwater Power",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C1662,TOCA!$B$4:$B$138,0),MATCH($B1662,TOCA!$F$3:$BI$3,0))","v":0}]
["T2","Tier 2 Amounts 2021",10005,"Alder Mutual",{"$f":"+E1892+1","v":2021},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C2027,TOCA!$B$4:$B$138,0),MATCH($B2027,TOCA!$F$3:$BI$3,0))","v":0}]
["Slice Percent","Slice% 2020",10044,"Canby, City of",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C2438,TOCA!$B$4:$B$138,0),MATCH($B2438,TOCA!$F$3:$BI$3,0))","v":0}]
["Slice Percent","Slice% 2020",10156,"Elmhurst Mutual P & L",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C2484,TOCA!$B$4:$B$138,0),MATCH($B2484,TOCA!$F$3:$BI$3,0))","v":0}]
["Non-slice TOCA","Non-slice TOCA 2020",10080,"Milton, Town of",{"$f":"+Init!$C$9","v":2020},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C2863,TOCA!$B$4:$B$138,0),MATCH($B2863,TOCA!$F$3:$BI$3,0))","v":9.8069999999999993E-4}]
["T1SFCO from RHWM Process","NA",10436,"Vigilante Elec Coop",{"$f":"+Init!$C$9","v":2020},{"$f":"RT1SC!$J$7","v":6955.2529999999997}]
["RHWM Augmentation","NA",10256,"Midstate Elec Coop",2021,{"$f":"RT1SC!$J$8","v":69.258999999999986}]
["IRD Loads","IRD Loads",10279,"Northern Wasco County PUD",{"$f":"+Init!$C$9","v":2020},{"$f":"VLOOKUP($C4004,Init!$Q:$FC,MATCH($B4004,Init!$Q$4:$FC$4,0),FALSE)","v":0}]
["T2 Remarketing","T2 Remarketing 2021",10121,"Coos Curry Elec Coop",2021,{"$f":"VLOOKUP($C4369,TOCA!$B$3:$BI$138,MATCH(B4369,TOCA!$B$3:$BI$3,0),FALSE)","v":0}]
["TRL","TRL 2020",10046,"Central Electric Coop",{"$f":"+Init!$C$9","v":2020},{"$f":"VLOOKUP($C4734,TOCA!$B$3:$BI$138,MATCH(B4734,TOCA!$B$3:$BI$3,0),FALSE)","v":92.531000000000006}]
["NLSL","NLSL 2021",10062,"Bonners Ferry, City of",2021,{"$f":"VLOOKUP($C5145,TOCA!$B$3:$BI$138,MATCH(B5145,TOCA!$B$3:$BI$3,0),FALSE)","v":0}]
["NLSL","NLSL 2021",11680,"Weiser, City of",2021,{"$f":"VLOOKUP($C5264,TOCA!$B$3:$BI$138,MATCH(B5264,TOCA!$B$3:$BI$3,0),FALSE)","v":0}]
["NLSL","NLSL 2021",12026,"Jefferson County PUD #1",2021,{"$f":"VLOOKUP($C5265,TOCA!$B$3:$BI$138,MATCH(B5265,TOCA!$B$3:$BI$3,0),FALSE)","v":0}]
["NLSL","NLSL 2021",10298,"PNGC Aggregate",2021,{"$f":"VLOOKUP($C5266,TOCA!$B$3:$BI$138,MATCH(B5266,TOCA!$B$3:$BI$3,0),FALSE)","v":300.81000000000006}]

{"sheet":"VBARSMonthlyExport","index":54,"n_rows":77761,"n_cols":12,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["ProductName","BES","CustomerName","NOTJOE","Date","FiscalYear","FiscalMonth","HLHMWh","LLHMWh","HLHaMW/KW-mo","LLHaMW/KW-mo","Percent"]
[{"$f":"IF(VLOOKUP(B2,Init!Q:FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10005,"Alder Mutual",{"$f":"+VLOOKUP(B2,TOCA!B:D,3,FALSE)","v":1},{"$f":"Init!$C$12","v":"2019-10-01"},{"$f":"IF(MONTH(E2)>9,YEAR(E2)+1,YEAR(E2))","v":2020},{"$f":"IF(MONTH(E2)=10,1,IF(MONTH(E2)=11,2,IF(MONTH(E2)=12,3,MONTH(E2)+3)))","v":1},{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B2,Tier1!$B$4:$B$138,0),MATCH($E2,Tier1!$D$2:$AY$2,0))","v":239.12100000000001},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B2,Tier1!$B$4:$B$138,0),MATCH($E2,Tier1!$D$2:$AY$2,0)+1)","v":154.149},{"$f":"+H2/VLOOKUP($E2,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0.55352083333333335},{"$f":"+I2/VLOOKUP($E2,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0.49406730769230772},0]
[{"$f":"IF(VLOOKUP(B3,Init!Q:FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10015,"Asotin County PUD #1",{"$f":"+VLOOKUP(B3,TOCA!B:D,3,FALSE)","v":1},{"$f":"+E2","v":"2019-10-01"},{"$f":"IF(MONTH(E3)>9,YEAR(E3)+1,YEAR(E3))","v":2020},{"$f":"IF(MONTH(E3)=10,1,IF(MONTH(E3)=11,2,IF(MONTH(E3)=12,3,MONTH(E3)+3)))","v":1},{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B3,Tier1!$B$4:$B$138,0),MATCH($E3,Tier1!$D$2:$AY$2,0))","v":178.256},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B3,Tier1!$B$4:$B$138,0),MATCH($E3,Tier1!$D$2:$AY$2,0)+1)","v":144.56800000000001},{"$f":"+H3/VLOOKUP($E3,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0.41262962962962962},{"$f":"+I3/VLOOKUP($E3,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0.46335897435897438},0]
[{"$f":"IF(VLOOKUP(B4,Init!Q:FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"T1BA"},10024,"Benton County PUD #1",{"$f":"+VLOOKUP(B4,TOCA!B:D,3,FALSE)","v":1},{"$f":"+E3","v":"2019-10-01"},2020,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B4,Tier1!$B$4:$B$138,0),MATCH($E4,Tier1!$D$2:$AY$2,0))","v":34385.766894118278},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B4,Tier1!$B$4:$B$138,0),MATCH($E4,Tier1!$D$2:$AY$2,0)+1)","v":24834.164979085424},{"$f":"+H4/VLOOKUP($E4,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":79.596682625273786},{"$f":"+I4/VLOOKUP($E4,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":79.5966826252738},0]
[{"$f":"IF(VLOOKUP(B5,Init!Q:FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10025,"Benton REA",{"$f":"+VLOOKUP(B5,TOCA!B:D,3,FALSE)","v":1},"2019-10-01",2020,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B5,Tier1!$B$4:$B$138,0),MATCH($E5,Tier1!$D$2:$AY$2,0))","v":24535.419000000002},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B5,Tier1!$B$4:$B$138,0),MATCH($E5,Tier1!$D$2:$AY$2,0)+1)","v":15552.743000000002},{"$f":"+H5/VLOOKUP($E5,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":56.79495138888889},{"$f":"+I5/VLOOKUP($E5,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":49.848535256410266},0]
[{"$f":"IF(VLOOKUP(B6,Init!Q:FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP(B6,TOCA!B:D,3,FALSE)","v":1},"2019-10-01",2020,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B6,Tier1!$B$4:$B$138,0),MATCH($E6,Tier1!$D$2:$AY$2,0))","v":21917.411},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B6,Tier1!$B$4:$B$138,0),MATCH($E6,Tier1!$D$2:$AY$2,0)+1)","v":14770.706},{"$f":"+H6/VLOOKUP($E6,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":50.734747685185184},{"$f":"+I6/VLOOKUP($E6,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":47.34200641025641},0]
[{"$f":"IF(VLOOKUP(B7,Init!Q:FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP(B7,TOCA!B:D,3,FALSE)","v":0},"2019-10-01",2020,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B7,Tier1!$B$4:$B$138,0),MATCH($E7,Tier1!$D$2:$AY$2,0))","v":8262.9639999999999},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B7,Tier1!$B$4:$B$138,0),MATCH($E7,Tier1!$D$2:$AY$2,0)+1)","v":4031.1099999999997},{"$f":"+H7/VLOOKUP($E7,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":19.127231481481481},{"$f":"+I7/VLOOKUP($E7,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":12.920224358974357},0]
[{"$f":"IF(VLOOKUP(B8,Init!Q:FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10044,"Canby, City of",{"$f":"+VLOOKUP(B8,TOCA!B:D,3,FALSE)","v":1},"2019-10-01",2020,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B8,Tier1!$B$4:$B$138,0),MATCH($E8,Tier1!$D$2:$AY$2,0))","v":9130.5380000000005},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B8,Tier1!$B$4:$B$138,0),MATCH($E8,Tier1!$D$2:$AY$2,0)+1)","v":4725.2129999999997},{"$f":"+H8/VLOOKUP($E8,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":21.135504629629629},{"$f":"+I8/VLOOKUP($E8,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":15.144913461538462},0]
[{"$f":"IF(VLOOKUP(B9,Init!Q:FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10046,"Central Electric Coop",{"$f":"+VLOOKUP(B9,TOCA!B:D,3,FALSE)","v":0},"2019-10-01",2020,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B9,Tier1!$B$4:$B$138,0),MATCH($E9,Tier1!$D$2:$AY$2,0))","v":30090.148000000001},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B9,Tier1!$B$4:$B$138,0),MATCH($E9,Tier1!$D$2:$AY$2,0)+1)","v":18005.859},{"$f":"+H9/VLOOKUP($E9,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":69.653120370370374},{"$f":"+I9/VLOOKUP($E9,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":57.711086538461537},0]
[{"$f":"IF(VLOOKUP(B10,Init!Q:FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10047,"Central Lincoln PUD",{"$f":"+VLOOKUP(B10,TOCA!B:D,3,FALSE)","v":1},"2019-10-01",2020,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B10,Tier1!$B$4:$B$138,0),MATCH($E10,Tier1!$D$2:$AY$2,0))","v":67900.281000000003},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B10,Tier1!$B$4:$B$138,0),MATCH($E10,Tier1!$D$2:$AY$2,0)+1)","v":43534.563000000002},{"$f":"+H10/VLOOKUP($E10,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":157.17657638888889},{"$f":"+I10/VLOOKUP($E10,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":139.53385576923077},0]
[{"$f":"IF(VLOOKUP(B11,Init!Q:FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10055,"Albion, City of",{"$f":"+VLOOKUP(B11,TOCA!B:D,3,FALSE)","v":1},"2019-10-01",2020,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B11,Tier1!$B$4:$B$138,0),MATCH($E11,Tier1!$D$2:$AY$2,0))","v":142.06},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B11,Tier1!$B$4:$B$138,0),MATCH($E11,Tier1!$D$2:$AY$2,0)+1)","v":90.912999999999997},{"$f":"+H11/VLOOKUP($E11,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0.32884259259259258},{"$f":"+I11/VLOOKUP($E11,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0.29138782051282053},0]
[{"$f":"IF(VLOOKUP(B12,Init!Q:FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10057,"Ashland, City of",{"$f":"+VLOOKUP(B12,TOCA!B:D,3,FALSE)","v":1},"2019-10-01",2020,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B12,Tier1!$B$4:$B$138,0),MATCH($E12,Tier1!$D$2:$AY$2,0))","v":8710.0630000000001},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B12,Tier1!$B$4:$B$138,0),MATCH($E12,Tier1!$D$2:$AY$2,0)+1)","v":4525.7479999999996},{"$f":"+H12/VLOOKUP($E12,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":20.162182870370369},{"$f":"+I12/VLOOKUP($E12,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":14.505602564102563},0]
[{"$f":"IF(VLOOKUP(B13,Init!Q:FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10059,"Bandon, City of",{"$f":"+VLOOKUP(B13,TOCA!B:D,3,FALSE)","v":1},"2019-10-01",2020,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B13,Tier1!$B$4:$B$138,0),MATCH($E13,Tier1!$D$2:$AY$2,0))","v":3333.6579999999999},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B13,Tier1!$B$4:$B$138,0),MATCH($E13,Tier1!$D$2:$AY$2,0)+1)","v":1797.231},{"$f":"+H13/VLOOKUP($E13,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":7.7168009259259254},{"$f":"+I13/VLOOKUP($E13,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":5.7603557692307694},0]
[{"$f":"IF(VLOOKUP(B14,Init!Q:FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10061,"Blaine, City of",{"$f":"+VLOOKUP(B14,TOCA!B:D,3,FALSE)","v":1},"2019-10-01",2020,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B14,Tier1!$B$4:$B$138,0),MATCH($E14,Tier1!$D$2:$AY$2,0))","v":4257.1769999999997},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B14,Tier1!$B$4:$B$138,0),MATCH($E14,Tier1!$D$2:$AY$2,0)+1)","v":2471.8330000000001},{"$f":"+H14/VLOOKUP($E14,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":9.8545763888888889},{"$f":"+I14/VLOOKUP($E14,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":7.9225416666666666},0]
[{"$f":"IF(VLOOKUP(B15,Init!Q:FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"Load Following Tier 1 Obligation"},10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP(B15,TOCA!B:D,3,FALSE)","v":1},"2019-10-01",2020,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B15,Tier1!$B$4:$B$138,0),MATCH($E15,Tier1!$D$2:$AY$2,0))","v":2822.3999999999996},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B15,Tier1!$B$4:$B$138,0),MATCH($E15,Tier1!$D$2:$AY$2,0)+1)","v":1186.1209999999999},{"$f":"+H15/VLOOKUP($E15,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":6.5333333333333323},{"$f":"+I15/VLOOKUP($E15,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":3.8016698717948714},0]
[{"$f":"IF(VLOOKUP(B1997,Init!Q:FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":"T1BA"},10354,"Snohomish County PUD #1",{"$f":"+VLOOKUP(B1997,TOCA!B:D,3,FALSE)","v":1},"2020-12-01",2021,3,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B1997,Tier1!$B$4:$B$138,0),MATCH($E1997,Tier1!$D$2:$AY$2,0))","v":180317.82572397319},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B1997,Tier1!$B$4:$B$138,0),MATCH($E1997,Tier1!$D$2:$AY$2,0)+1)","v":142173.67028236348},{"$f":"+H1997/VLOOKUP($E1997,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":433.45631183647401},{"$f":"+I1997/VLOOKUP($E1997,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":433.45631183647401},0]
[{"$f":"IF(VLOOKUP($B5769,Tier1!$B:$BA,MATCH(\"NonSlice\",Tier1!$B$2:$BA$2,0),FALSE)=1,\"LoadShaping - Load Following\",\"LoadShaping - Block\")","v":"LoadShaping - Load Following"},10326,"U.S. Naval Base,  Bremerton",{"$f":"+VLOOKUP(B5769,TOCA!B:D,3,FALSE)","v":1},"2021-04-01",2021,7,{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($B5769,Tier1!$B$4:$B$138,0),MATCH($E5769,Tier1!$D$2:$AY$2,0))","v":3325.2418684288004},{"$f":"+INDEX(LoadShp!$D$4:$AY$138,MATCH($B5769,Tier1!$B$4:$B$138,0),MATCH($E5769,Tier1!$D$2:$AY$2,0)+1)","v":3032.6041788672001},{"$f":"+H5769/VLOOKUP($E5769,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":7.9933698760307701},{"$f":"+I5769/VLOOKUP($E5769,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":9.9756716410105266},0]
["T2 Vintage",10406,"U.S. DOE Albany Research Center",{"$f":"+VLOOKUP(B12943,TOCA!B:D,3,FALSE)","v":1},"2021-09-01",2021,12,{"$f":"INDEX(Tier2_Vintage!$D$4:$AY$138,MATCH($B12943,Tier1!$B$4:$B$138,0),MATCH($E12943,Tier1!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(Tier2_Vintage!$D$4:$AY$138,MATCH($B12943,Tier1!$B$4:$B$138,0),MATCH($E12943,Tier1!$D$2:$AY$2,0)+1)","v":0},{"$f":"+H12943/VLOOKUP($E12943,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I12943/VLOOKUP($E12943,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["T2 LGR",10376,"Tillamook PUD #1",{"$f":"+VLOOKUP(B16718,TOCA!B:D,3,FALSE)","v":1},"2020-01-01",{"$f":"IF(MONTH(E16718)>9,YEAR(E16718)+1,YEAR(E16718))","v":2020},{"$f":"IF(MONTH(E16718)=10,1,IF(MONTH(E16718)=11,2,IF(MONTH(E16718)=12,3,MONTH(E16718)+3)))","v":4},{"$f":"INDEX(Tier2_LGR!$D$4:$AY$138,MATCH($B16718,Tier1!$B$4:$B$138,0),MATCH($E16718,Tier1!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(Tier2_LGR!$D$4:$AY$138,MATCH($B16718,Tier1!$B$4:$B$138,0),MATCH($E16718,Tier1!$D$2:$AY$2,0)+1)","v":0},{"$f":"+H16718/VLOOKUP($E16718,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I16718/VLOOKUP($E16718,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["ExhibitA Resources",10597,"Hermiston, City of",{"$f":"+VLOOKUP(B23892,TOCA!B:D,3,FALSE)","v":1},{"$f":"+E23890","v":"2020-06-01"},2020,9,{"$f":"INDEX(I_ER!$D$4:$LC$138,MATCH($B23892,I_ER!$B$4:$B$138,0),MATCH($E23892,I_ER!$D$2:$LC$2,0))","v":0},{"$f":"INDEX(I_ER!$D$4:$LC$138,MATCH($B23892,I_ER!$B$4:$B$138,0),MATCH($E23892,I_ER!$D$2:$LC$2,0)+1)","v":0},{"$f":"+H23892/VLOOKUP($E23892,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I23892/VLOOKUP($E23892,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["Total Existing Resources",10064,"Burley, City of",{"$f":"+VLOOKUP(B31066,TOCA!B:D,3,FALSE)","v":1},"2020-12-01",2021,3,0,0,{"$f":"+H31066/VLOOKUP($E31066,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I31066/VLOOKUP($E31066,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["CDQ",10055,"Albion, City of",{"$f":"+VLOOKUP(B34841,TOCA!B:D,3,FALSE)","v":1},"2021-04-01",2021,7,0,0,{"$f":"INDEX(I_CDQ!$D$4:O$138,MATCH($B34841,I_CDQ!$B$4:$B$138,0),MATCH(MONTH($E34841),I_CDQ!$D$3:$O$3,0))","v":0.312},0,0]
["SuperPeak",10116,"Consolidated Irrigation District #19",{"$f":"+VLOOKUP(B37712,TOCA!B:D,3,FALSE)","v":1},"2021-01-01",2021,4,0,0,{"$f":"VLOOKUP($B37712,I_SuperPeak!$B$4:$FO$138,MATCH($E37712,I_SuperPeak!$B$3:$FO$3,0),FALSE)","v":0},0,0]
[{"$f":"IF(VLOOKUP(B45789,Init!$Q:$FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"AART1SC for Slice (floating)\",\"RT1SC established in RHWM Process for Load Following\")","v":"RT1SC established in RHWM Process for Load Following"},10074,"Forest Grove, City of",{"$f":"+VLOOKUP(B45789,TOCA!B:D,3,FALSE)","v":1},"2020-01-01",2020,4,{"$f":"+IF(VLOOKUP($B45789,Init!$Q:$FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,INDEX(AART1SC!$J$4:$K$27,MATCH($E45789,AART1SC!$I$4:$I$27,0),MATCH(LEFT(H$1,3),AART1SC!$J$3:$K$3,0)),INDEX(RT1SC!$M$44:$N$67,MATCH($E45789,RT1SC!$L$44:$L$67,0),MATCH(LEFT(H$1,3),RT1SC!$M$3:$N$3,0)))","v":3035580.6720000003},{"$f":"+IF(VLOOKUP($B45789,Init!$Q:$FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,INDEX(AART1SC!$J$4:$K$27,MATCH($E45789,AART1SC!$I$4:$I$27,0),MATCH(LEFT(I$1,3),AART1SC!$J$3:$K$3,0)),INDEX(RT1SC!$M$44:$N$67,MATCH($E45789,RT1SC!$L$44:$L$67,0),MATCH(LEFT(I$1,3),RT1SC!$M$3:$N$3,0)))","v":1794571.524},{"$f":"VLOOKUP($B45789,I_SuperPeak!$B$4:$FO$138,MATCH($E45789,I_SuperPeak!$B$3:$FO$3,0),FALSE)","v":0},{"$f":"+I45789/VLOOKUP($E45789,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":5471.2546463414637},0]
[{"$f":"IF(VLOOKUP(B47780,Init!$Q:$FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,\"AART1SC for Slice (floating)\",\"RT1SC established in RHWM Process for Load Following\")","v":"RT1SC established in RHWM Process for Load Following"},10442,"Wasco Elec Coop",{"$f":"+VLOOKUP(B47780,TOCA!B:D,3,FALSE)","v":1},"2021-03-01",2021,6,{"$f":"+IF(VLOOKUP($B47780,Init!$Q:$FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,INDEX(AART1SC!$J$4:$K$27,MATCH($E47780,AART1SC!$I$4:$I$27,0),MATCH(LEFT(H$1,3),AART1SC!$J$3:$K$3,0)),INDEX(RT1SC!$M$44:$N$67,MATCH($E47780,RT1SC!$L$44:$L$67,0),MATCH(LEFT(H$1,3),RT1SC!$M$3:$N$3,0)))","v":3094593.8159999996},{"$f":"+IF(VLOOKUP($B47780,Init!$Q:$FC,MATCH(\"Slice\",Init!$Q$4:$FC$4,0),FALSE)=1,INDEX(AART1SC!$J$4:$K$27,MATCH($E47780,AART1SC!$I$4:$I$27,0),MATCH(LEFT(I$1,3),AART1SC!$J$3:$K$3,0)),INDEX(RT1SC!$M$44:$N$67,MATCH($E47780,RT1SC!$L$44:$L$67,0),MATCH(LEFT(I$1,3),RT1SC!$M$3:$N$3,0)))","v":1772482.121},{"$f":"VLOOKUP($B47780,I_SuperPeak!$B$4:$FO$138,MATCH($E47780,I_SuperPeak!$B$3:$FO$3,0),FALSE)","v":0},{"$f":"+I47780/VLOOKUP($E47780,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":5699.2994244372994},0]
["T1SSL",10046,"Central Electric Coop",{"$f":"+VLOOKUP(B54954,TOCA!B:D,3,FALSE)","v":0},"2021-09-01",2021,12,{"$f":"INDEX(SystemShape!$D$4:$AY$138,MATCH($B54954,SystemShape!$B$4:$B$138,0),MATCH($E54954,SystemShape!$D$2:$AY$2,0))","v":34695.135135359997},{"$f":"INDEX(SystemShape!$D$4:$AY$138,MATCH($B54954,SystemShape!$B$4:$B$138,0),MATCH($E54954,SystemShape!$D$2:$AY$2,0)+1)","v":19481.177733527998},{"$f":"VLOOKUP($B54954,I_SuperPeak!$B$4:$FO$138,MATCH($E54954,I_SuperPeak!$B$3:$FO$3,0),FALSE)","v":0},{"$f":"+I54954/VLOOKUP($E54954,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":60.878680417274992},0]
["NRRemarketing",10024,"Benton County PUD #1",{"$f":"+VLOOKUP(B58729,TOCA!B:D,3,FALSE)","v":1},"2020-01-01",2020,4,{"$f":"INDEX(NRRemarketing!$D$4:$AY$138,MATCH($B58729,NRRemarketing!$B$4:$B$138,0),MATCH($E58729,NRRemarketing!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(NRRemarketing!$D$4:$AY$138,MATCH($B58729,NRRemarketing!$B$4:$B$138,0),MATCH($E58729,NRRemarketing!$D$2:$AY$2,0)+1)","v":0},{"$f":"VLOOKUP($B58729,I_SuperPeak!$B$4:$FO$138,MATCH($E58729,I_SuperPeak!$B$3:$FO$3,0),FALSE)","v":0},{"$f":"+I58729/VLOOKUP($E58729,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["NLSL",10072,"Ellensburg, City of",{"$f":"+VLOOKUP(B65903,TOCA!B:D,3,FALSE)","v":1},"2020-06-01",2020,9,{"$f":"INDEX(NLSL!$D$4:$AY$138,MATCH($B65903,NLSL!$B$4:$B$138,0),MATCH($E65903,NLSL!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(NLSL!$D$4:$AY$138,MATCH($B65903,NLSL!$B$4:$B$138,0),MATCH($E65903,NLSL!$D$2:$AY$2,0)+1)","v":0},{"$f":"+H65903/VLOOKUP($E65903,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I65903/VLOOKUP($E65903,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["NLSL",10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP(B67894,TOCA!B:D,3,FALSE)","v":1},"2021-08-01",2021,11,{"$f":"INDEX(NLSL!$D$4:$AY$138,MATCH($B67894,NLSL!$B$4:$B$138,0),MATCH($E67894,NLSL!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(NLSL!$D$4:$AY$138,MATCH($B67894,NLSL!$B$4:$B$138,0),MATCH($E67894,NLSL!$D$2:$AY$2,0)+1)","v":0},{"$f":"+H67894/VLOOKUP($E67894,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I67894/VLOOKUP($E67894,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["New Resource Unspecified",10095,"Sumas, Town of",{"$f":"+VLOOKUP(B76852,TOCA!B:D,3,FALSE)","v":1},"2021-03-01",2021,6,{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B76852,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E76852,'New Resources_UnSpec'!$D$2:$AY$2,0))","v":0},{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B76852,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E76852,'New Resources_UnSpec'!$D$2:$AY$2,0)+1)","v":0},{"$f":"+H76852/VLOOKUP($E76852,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I76852/VLOOKUP($E76852,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["New Resource Unspecified",11680,"Weiser, City of",{"$f":"+VLOOKUP(B77759,TOCA!B:D,3,FALSE)","v":1},"2021-09-01",2021,12,{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B77759,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E77759,'New Resources_UnSpec'!$D$2:$AY$2,0))","v":0},{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B77759,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E77759,'New Resources_UnSpec'!$D$2:$AY$2,0)+1)","v":0},{"$f":"+H77759/VLOOKUP($E77759,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I77759/VLOOKUP($E77759,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["New Resource Unspecified",12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP(B77760,TOCA!B:D,3,FALSE)","v":1},"2021-09-01",2021,12,{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B77760,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E77760,'New Resources_UnSpec'!$D$2:$AY$2,0))","v":0},{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B77760,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E77760,'New Resources_UnSpec'!$D$2:$AY$2,0)+1)","v":0},{"$f":"+H77760/VLOOKUP($E77760,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I77760/VLOOKUP($E77760,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["New Resource Unspecified",10298,"PNGC Aggregate",{"$f":"+VLOOKUP(B77761,TOCA!B:D,3,FALSE)","v":1},"2021-09-01",2021,12,{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B77761,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E77761,'New Resources_UnSpec'!$D$2:$AY$2,0))","v":48000},{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B77761,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E77761,'New Resources_UnSpec'!$D$2:$AY$2,0)+1)","v":38400.000000000007},{"$f":"+H77761/VLOOKUP($E77761,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":120},{"$f":"+I77761/VLOOKUP($E77761,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":120.00000000000003},0]

{"sheet":"RHWM Augmentation","index":55,"n_rows":55,"n_cols":9,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 System Capability"]
["TOC"]
[null,"BESID","RHWM Augmentation","CHWM 2014","Portion of CHWM which was additional in BP-14","TRL 2017","Additional CHWM 2016","Total Additional","2016 CHWM"]
[null,10426,"U.S. DOE Richland Operations Office",26.353000000000002,6.0649999999999977,26.683,0.32999999999999829,6.394999999999996,26.683]
[null,10482,"Umpqua Indian Utility Cooperative",4.1749999999999998,1.375,2.8559999999999999,0,1.375,4.1749999999999998]
[null,10502,"Yakama Power",10.07,3.7529999999999997,11.807,1.7370000000000001,5.49,11.807]
[null,12026,"Jefferson County PUD #1",45.847000000000001,null,null,null,45.847000000000001,45.847000000000001]
[]
[null,null,"T1SFCO",6923.9780000000001]
[null,null,"RHWM Augmentation",59.106999999999992]
[null,null,"RT1SC",{"$f":"+SUM(D9:D10)","v":6983.085}]
[]
[]
[]
[null,"BESID","RHWM Augmentation","CHWM 2016","Portion of CHWM which was additional in BP-16","TRL 2019","Additional CHWM 2018","Total Additional","2018 CHWM"]
[null,10482,"Umpqua Indian Utility Cooperative",4.1749999999999998,1.375,2.7109999999999999,null,{"$f":"+G17+E17","v":1.375},{"$f":"+D17+G17","v":4.1749999999999998}]
[null,10502,"Yakama Power",11.807,5.49,9.7620000000000005,null,{"$f":"+G18+E18","v":5.49},11.807]
[null,null,"T1SFCO",{"$f":"+RT1SC!J7","v":6955.2529999999997}]
[null,null,"RT1SC",{"$f":"+SUM(D21:D22)","v":7032.3099999999995}]
[null,"BESID","RHWM Augmentation","CHWM 2018","Portion of CHWM which was additional in BP-18","TRL 2021","Additional CHWM 2020","Total Additional","2020 CHWM"]
[null,10426,"U.S. DOE Richland Operations Office",{"$f":"I16","v":44.633000000000003},{"$f":"H16","v":24.345000000000002},44.143000000000001,null,{"$f":"+G28+E28","v":24.345000000000002},{"$f":"+D28+G28","v":44.633000000000003}]
[null,10502,"Yakama Power",11.807,5.49,10.659000000000001,null,{"$f":"+G30+E30","v":5.49},11.807]
[null,"BESID","RHWM Augmentation","CHWM 2020","Portion of CHWM which was additional in BP-20","TRL 2023","Additional CHWM 2022","Total Additional","2022 CHWM"]
[null,10502,"Yakama Power",11.807,5.49,10.672000000000001,null,{"$f":"+G36+E36","v":5.49},11.807]
[]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"I35","v":4.1749999999999998},{"$f":"H35","v":1.375},2.7109999999999999,null,{"$f":"+G41+E41","v":1.375},{"$f":"+D41+G41","v":4.1749999999999998}]
[null,12026,"Jefferson County PUD #1",45.847000000000001,null,null,null,45.847000000000001,45.847000000000001]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"I41","v":4.1749999999999998},{"$f":"H41","v":1.375},2.7109999999999999,null,{"$f":"+G47+E47","v":1.375},{"$f":"+D47+G47","v":4.1749999999999998}]
[null,10502,"Yakama Power",11.807,5.49,10.701000000000001,null,{"$f":"+G48+E48","v":5.49},11.807]
[]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"I47","v":4.1749999999999998},{"$f":"H47","v":1.375},2.7109999999999999,null,{"$f":"+G53+E53","v":1.375},{"$f":"+D53+G53","v":4.1749999999999998}]
[null,10502,"Yakama Power",11.807,5.49,10.702,null,{"$f":"+G54+E54","v":5.49},11.807]
[null,12026,"Jefferson County PUD #1",45.847000000000001,null,null,null,45.847000000000001,45.847000000000001]

{"sheet":"CustomerProducts","index":56,"n_rows":139,"n_cols":40,"rows_kept":33,"cut":true,"hidden":false,"merged":[[0,10,0,21],[0,22,0,39],[1,10,1,11],[1,12,1,13],[1,14,1,15],[1,16,1,17],[1,18,1,19],[1,34,1,35],[1,36,1,37],[1,38,1,39],[1,22,1,23],[1,24,1,25],[1,26,1,27],[1,28,1,29],[1,30,1,31],[1,32,1,33],[1,20,1,21]],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,null,null,null,null,null,null,null,null,null,"MWh",null,null,null,null,null,null,null,null,null,null,null,"aMW"]
[null,null,null,null,null,null,null,null,null,null,"Block",null,"Slice Block",null,"Slice (non-block)",null,"Load Following - System Shape",null,"Load Following - Load Shape",null,"Tier 2 (Block) Less Remarketing",null,"Block",null,"Slice Block",null,"Slice (non-block)",null,"Load Following - System Shape",null,"Load Following - Load Shape",null,"Tier 2 (Block) Less Remarketing",null,"Preference Load",null,"Net Requirement",null,"Difference"]
["BESID","Preference Customer","NOTJOE","JOE","Initial Slice%","NonSlice","Block","Block (Non-Slice)",{"$f":"\"Forecast Net Requirement \"&Init!C9","v":"Forecast Net Requirement 2020"},{"$f":"\"Forecast Net Requirement \"&Init!C9+1","v":"Forecast Net Requirement 2021"},{"$f":"Init!$C$9","v":2020},{"$f":"Init!$C$9+1","v":2021},{"$f":"Init!$C$9","v":2020},{"$f":"Init!$C$9+1","v":2021},{"$f":"Init!$C$9","v":2020},{"$f":"Init!$C$9+1","v":2021},{"$f":"Init!$C$9","v":2020},{"$f":"Init!$C$9+1","v":2021},{"$f":"Init!$C$9","v":2020},{"$f":"Init!$C$9+1","v":2021},{"$f":"Init!$C$9","v":2020},{"$f":"Init!$C$9+1","v":2021},{"$f":"Init!$C$9","v":2020},{"$f":"Init!$C$9+1","v":2021},{"$f":"Init!$C$9","v":2020},{"$f":"Init!$C$9+1","v":2021},{"$f":"Init!$C$9","v":2020},{"$f":"Init!$C$9+1","v":2021},{"$f":"Init!$C$9","v":2020},{"$f":"Init!$C$9+1","v":2021},{"$f":"Init!$C$9","v":2020},{"$f":"Init!$C$9+1","v":2021},{"$f":"Init!$C$9","v":2020},{"$f":"Init!$C$9+1","v":2021},{"$f":"Init!$C$9","v":2020},{"$f":"Init!$C$9+1","v":2021},{"$f":"Init!$C$9","v":2020},{"$f":"Init!$C$9+1","v":2021},{"$f":"Init!$C$9","v":2020},{"$f":"Init!$C$9+1","v":2021}]
[{"$f":"Init!Q5","v":10005},{"$f":"Init!R5","v":"Alder Mutual"},{"$f":"VLOOKUP(A4,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A4,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A4,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A4,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A4,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},{"$f":"IF(AND(G4>0,E4=0),1,0)","v":0},{"$f":"VLOOKUP(A4,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.54400000000000004},{"$f":"VLOOKUP(A4,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.54500000000000004},{"$f":"SUM(Tier1!$D4:$AA4)*H4","v":0},{"$f":"SUM(Tier1!$AB4:$AY4)*H4","v":0},{"$f":"SUM(Tier1!$D4:$AA4)*(NOT(F4))*NOT(H4)","v":0},{"$f":"SUM(Tier1!AB4:AY4)*NOT(F4)*NOT(H4)","v":0},{"$f":"SUM(SliceResource!$D4:$AA4)","v":0},{"$f":"SUM(SliceResource!$AB4:$AY4)","v":0},{"$f":"SUM(SystemShape!$D4:$AA4)*F4","v":4775.8362785208001},{"$f":"SUM(SystemShape!$AB4:$AY4)*F4","v":4775.0944895904004},{"$f":"SUM(LoadShp!$D4:$AA4)*F4","v":588.22372147920032},{"$f":"SUM(LoadShp!$AB4:$AY4)*F4","v":619.1755104095995},{"$f":"SUM(Tier2!$D4:$AA4)+SUM(T2Remarketing!$D4:$AA4)","v":0},{"$f":"SUM(Tier2!$AB4:$AY4)+SUM(T2Remarketing!$AB4:$AY4)","v":0},{"$f":"K4/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L4/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M4/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N4/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O4/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P4/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q4/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":0.54369720839262292},{"$f":"R4/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":0.54510211068383563},{"$f":"S4/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":6.696535991338802E-2},{"$f":"T4/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":7.0682135891506792E-2},{"$f":"U4/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V4/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"SUM(AG4,AE4,AC4,AA4,Y4,W4)","v":0.61066256830601096},{"$f":"SUM(AH4,AF4,AD4,AB4,Z4,X4)","v":0.61578424657534248},{"$f":"I4","v":0.54400000000000004},{"$f":"J4","v":0.54500000000000004},{"$f":"AK4-AI4","v":-6.6662568306010916E-2},{"$f":"AL4-AJ4","v":-7.0784246575342435E-2}]
[{"$f":"Init!Q6","v":10015},{"$f":"Init!R6","v":"Asotin County PUD #1"},{"$f":"VLOOKUP(A5,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A5,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A5,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A5,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A5,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},{"$f":"IF(AND(G5>0,E5=0),1,0)","v":0},{"$f":"VLOOKUP(A5,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.66700000000000004},{"$f":"VLOOKUP(A5,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.67},{"$f":"SUM(Tier1!$D5:$AA5)*H5","v":0},{"$f":"SUM(Tier1!$AB5:$AY5)*H5","v":0},{"$f":"SUM(Tier1!$D5:$AA5)*(NOT(F5))*NOT(H5)","v":0},{"$f":"SUM(Tier1!AB5:AY5)*NOT(F5)*NOT(H5)","v":0},{"$f":"SUM(SliceResource!$D5:$AA5)","v":0},{"$f":"SUM(SliceResource!$AB5:$AY5)","v":0},{"$f":"SUM(SystemShape!$D5:$AA5)*F5","v":5004.1385295612008},{"$f":"SUM(SystemShape!$AB5:$AY5)*F5","v":4990.4660194044009},{"$f":"SUM(LoadShp!$D5:$AA5)*F5","v":440.96947043879953},{"$f":"SUM(LoadShp!$AB5:$AY5)*F5","v":490.71998059559934},{"$f":"SUM(Tier2!$D5:$AA5)+SUM(T2Remarketing!$D5:$AA5)","v":0},{"$f":"SUM(Tier2!$AB5:$AY5)+SUM(T2Remarketing!$AB5:$AY5)","v":0},{"$f":"K5/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L5/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M5/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N5/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O5/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P5/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q5/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":0.56968790181707663},{"$f":"R5/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":0.56968790175849326},{"$f":"S5/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":5.0201442445218528E-2},{"$f":"T5/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":5.601826262506842E-2},{"$f":"U5/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V5/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"SUM(AG5,AE5,AC5,AA5,Y5,W5)","v":0.61988934426229514},{"$f":"SUM(AH5,AF5,AD5,AB5,Z5,X5)","v":0.62570616438356164},{"$f":"I5","v":0.66700000000000004},{"$f":"J5","v":0.67},{"$f":"AK5-AI5","v":4.7110655737704898E-2},{"$f":"AL5-AJ5","v":4.4293835616438404E-2}]
[{"$f":"Init!Q7","v":10024},{"$f":"Init!R7","v":"Benton County PUD #1"},{"$f":"VLOOKUP(A6,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A6,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A6,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":1.38126E-2},{"$f":"VLOOKUP($A6,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},{"$f":"VLOOKUP($A6,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},0,{"$f":"VLOOKUP(A6,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":200.214},{"$f":"VLOOKUP(A6,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":200.214},{"$f":"SUM(Tier1!$D6:$AA6)*H6","v":0},{"$f":"SUM(Tier1!$AB6:$AY6)*H6","v":0},{"$f":"SUM(Tier1!$D6:$AA6)*(NOT(F6))*NOT(H6)","v":911075.87497236475},{"$f":"SUM(Tier1!AB6:AY6)*NOT(F6)*NOT(H6)","v":915680.82775747124},{"$f":"SUM(SliceResource!$D6:$AA6)","v":847603.90102763509},{"$f":"SUM(SliceResource!$AB6:$AY6)","v":838193.81224252807},{"$f":"SUM(SystemShape!$D6:$AA6)*F6","v":0},{"$f":"SUM(SystemShape!$AB6:$AY6)*F6","v":0},{"$f":"SUM(LoadShp!$D6:$AA6)*F6","v":0},{"$f":"SUM(LoadShp!$AB6:$AY6)*F6","v":0},{"$f":"SUM(Tier2!$D6:$AA6)+SUM(T2Remarketing!$D6:$AA6)","v":0},{"$f":"SUM(Tier2!$AB6:$AY6)+SUM(T2Remarketing!$AB6:$AY6)","v":0},{"$f":"K6/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L6/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M6/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":103.71993112162622},{"$f":"N6/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":104.52977485815882},{"$f":"O6/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":96.494068878373753},{"$f":"P6/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":95.684225141841111},{"$f":"Q6/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"R6/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"S6/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T6/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U6/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V6/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},200.21399999999997,200.21399999999994,200.214,200.214,0,0]
[{"$f":"Init!Q8","v":10025},{"$f":"Init!R8","v":"Benton REA"},{"$f":"VLOOKUP(A7,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A7,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A7,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A7,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A7,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A7,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":66.507999999999996},{"$f":"VLOOKUP(A7,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":67.372},{"$f":"SUM(Tier1!$D7:$AA7)*H7","v":0},{"$f":"SUM(Tier1!$AB7:$AY7)*H7","v":0},{"$f":"SUM(Tier1!$D7:$AA7)*(NOT(F7))*NOT(H7)","v":0},{"$f":"SUM(Tier1!AB7:AY7)*NOT(F7)*NOT(H7)","v":0},{"$f":"SUM(SliceResource!$D7:$AA7)","v":0},{"$f":"SUM(SliceResource!$AB7:$AY7)","v":0},{"$f":"SUM(SystemShape!$D7:$AA7)*F7","v":521269.57210521598},{"$f":"SUM(SystemShape!$AB7:$AY7)*F7","v":519845.33824819198},{"$f":"SUM(LoadShp!$D7:$AA7)*F7","v":16631.422894783977},{"$f":"SUM(LoadShp!$AB7:$AY7)*F7","v":22456.490751807982},{"$f":"SUM(Tier2!$D7:$AA7)+SUM(T2Remarketing!$D7:$AA7)","v":62937.36},{"$f":"SUM(Tier2!$AB7:$AY7)+SUM(T2Remarketing!$AB7:$AY7)","v":70334.039999999994},{"$f":"K7/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L7/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M7/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N7/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O7/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P7/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q7/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":59.34307514859016},{"$f":"R7/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":59.34307514248767},{"$f":"S7/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":1.8933769233588316},{"$f":"T7/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":2.5635263415305913},{"$f":"U7/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":7.165},{"$f":"V7/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":8.0289999999999999},68.401452071948995,69.935601484018264,66.507999999999996,67.372,-1.8934520719489996,-2.5636014840182639]
[{"$f":"Init!Q9","v":10027},{"$f":"Init!R9","v":"Big Bend Elec Coop"},{"$f":"VLOOKUP(A8,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A8,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A8,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A8,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A8,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A8,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":61.198999999999998},{"$f":"VLOOKUP(A8,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":61.771000000000001},{"$f":"SUM(Tier1!$D8:$AA8)*H8","v":0},{"$f":"SUM(Tier1!$AB8:$AY8)*H8","v":0},{"$f":"SUM(Tier1!$D8:$AA8)*(NOT(F8))*NOT(H8)","v":0},{"$f":"SUM(Tier1!AB8:AY8)*NOT(F8)*NOT(H8)","v":0},{"$f":"SUM(SliceResource!$D8:$AA8)","v":0},{"$f":"SUM(SliceResource!$AB8:$AY8)","v":0},{"$f":"SUM(SystemShape!$D8:$AA8)*F8","v":534683.87193661672},{"$f":"SUM(SystemShape!$AB8:$AY8)*F8","v":533222.98698578158},{"$f":"SUM(LoadShp!$D8:$AA8)*F8","v":-4.8959366167800908},{"$f":"SUM(LoadShp!$AB8:$AY8)*F8","v":-3.9709857816051226},{"$f":"SUM(Tier2!$D8:$AA8)+SUM(T2Remarketing!$D8:$AA8)","v":2889.9360000000001},{"$f":"SUM(Tier2!$AB8:$AY8)+SUM(T2Remarketing!$AB8:$AY8)","v":7892.76},{"$f":"K8/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L8/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M8/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N8/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O8/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P8/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q8/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":60.87020400007021},{"$f":"R8/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":60.870203993810684},{"$f":"S8/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-5.5736983342214146E-4},{"$f":"T8/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":-4.5330887917866697E-4},{"$f":"U8/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0.32900000000000001},{"$f":"V8/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0.90100000000000002},61.198646630236787,61.770750684931507,61.198999999999998,61.771000000000001,3.5336976321076463E-4,2.4931506849412699E-4]
[{"$f":"Init!Q10","v":10029},{"$f":"Init!R10","v":"Blachly Lane Elec Coop"},{"$f":"VLOOKUP(A9,TOCA!$B$4:$E$138,3,FALSE)","v":0},{"$f":"VLOOKUP(A9,TOCA!$B$4:$E$138,4,FALSE)","v":1},{"$f":"VLOOKUP($A9,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A9,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A9,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A9,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":17.523},{"$f":"VLOOKUP(A9,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":17.523},{"$f":"SUM(Tier1!$D9:$AA9)*H9","v":0},{"$f":"SUM(Tier1!$AB9:$AY9)*H9","v":0},{"$f":"SUM(Tier1!$D9:$AA9)*(NOT(F9))*NOT(H9)","v":0},{"$f":"SUM(Tier1!AB9:AY9)*NOT(F9)*NOT(H9)","v":0},{"$f":"SUM(SliceResource!$D9:$AA9)","v":0},{"$f":"SUM(SliceResource!$AB9:$AY9)","v":0},{"$f":"SUM(SystemShape!$D9:$AA9)*F9","v":153918.90951899401},{"$f":"SUM(SystemShape!$AB9:$AY9)*F9","v":153498.36603457801},{"$f":"SUM(LoadShp!$D9:$AA9)*F9","v":0},{"$f":"SUM(LoadShp!$AB9:$AY9)*F9","v":0},{"$f":"SUM(Tier2!$D9:$AA9)+SUM(T2Remarketing!$D9:$AA9)","v":0},{"$f":"SUM(Tier2!$AB9:$AY9)+SUM(T2Remarketing!$AB9:$AY9)","v":0},{"$f":"K9/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L9/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M9/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N9/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O9/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P9/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q9/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":17.522644526297132},{"$f":"R9/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":17.522644524495206},{"$f":"S9/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T9/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U9/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V9/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},17.522644526297132,17.522644524495206,17.523,17.523,3.5547370286792557E-4,3.5547550479364531E-4]
[{"$f":"Init!Q11","v":10044},{"$f":"Init!R11","v":"Canby, City of"},{"$f":"VLOOKUP(A10,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A10,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A10,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A10,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A10,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A10,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":20.77},{"$f":"VLOOKUP(A10,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":20.893000000000001},{"$f":"SUM(Tier1!$D10:$AA10)*H10","v":0},{"$f":"SUM(Tier1!$AB10:$AY10)*H10","v":0},{"$f":"SUM(Tier1!$D10:$AA10)*(NOT(F10))*NOT(H10)","v":0},{"$f":"SUM(Tier1!AB10:AY10)*NOT(F10)*NOT(H10)","v":0},{"$f":"SUM(SliceResource!$D10:$AA10)","v":0},{"$f":"SUM(SliceResource!$AB10:$AY10)","v":0},{"$f":"SUM(SystemShape!$D10:$AA10)*F10","v":177452.55236948282},{"$f":"SUM(SystemShape!$AB10:$AY10)*F10","v":176967.70931202362},{"$f":"SUM(LoadShp!$D10:$AA10)*F10","v":4513.6676305172141},{"$f":"SUM(LoadShp!$AB10:$AY10)*F10","v":5539.6446879764126},{"$f":"SUM(Tier2!$D10:$AA10)+SUM(T2Remarketing!$D10:$AA10)","v":0},{"$f":"SUM(Tier2!$AB10:$AY10)+SUM(T2Remarketing!$AB10:$AY10)","v":0},{"$f":"K10/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L10/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M10/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N10/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O10/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P10/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q10/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":20.20179330253675},{"$f":"R10/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":20.201793300459318},{"$f":"S10/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0.51385105083301619},{"$f":"T10/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0.63237953059091467},{"$f":"U10/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V10/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},20.715644353369765,20.834172831050232,20.77,20.893000000000001,5.4355646630234844E-2,5.8827168949768804E-2]
[{"$f":"Init!Q12","v":10046},{"$f":"Init!R12","v":"Central Electric Coop"},{"$f":"VLOOKUP(A11,TOCA!$B$4:$E$138,3,FALSE)","v":0},{"$f":"VLOOKUP(A11,TOCA!$B$4:$E$138,4,FALSE)","v":1},{"$f":"VLOOKUP($A11,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A11,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A11,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A11,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":81.418000000000006},{"$f":"VLOOKUP(A11,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":81.418000000000006},{"$f":"SUM(Tier1!$D11:$AA11)*H11","v":0},{"$f":"SUM(Tier1!$AB11:$AY11)*H11","v":0},{"$f":"SUM(Tier1!$D11:$AA11)*(NOT(F11))*NOT(H11)","v":0},{"$f":"SUM(Tier1!AB11:AY11)*NOT(F11)*NOT(H11)","v":0},{"$f":"SUM(SliceResource!$D11:$AA11)","v":0},{"$f":"SUM(SliceResource!$AB11:$AY11)","v":0},{"$f":"SUM(SystemShape!$D11:$AA11)*F11","v":715178.39754293521},{"$f":"SUM(SystemShape!$AB11:$AY11)*F11","v":713224.35813204246},{"$f":"SUM(LoadShp!$D11:$AA11)*F11","v":0},{"$f":"SUM(LoadShp!$AB11:$AY11)*F11","v":0},{"$f":"SUM(Tier2!$D11:$AA11)+SUM(T2Remarketing!$D11:$AA11)","v":0},{"$f":"SUM(Tier2!$AB11:$AY11)+SUM(T2Remarketing!$AB11:$AY11)","v":0},{"$f":"K11/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L11/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M11/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N11/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O11/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P11/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q11/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":81.418305731208477},{"$f":"R11/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":81.418305722835896},{"$f":"S11/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T11/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U11/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V11/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},81.418305731208477,81.418305722835896,81.418000000000006,81.418000000000006,-3.0573120847066093E-4,-3.0572283588981009E-4]
[{"$f":"Init!Q13","v":10047},{"$f":"Init!R13","v":"Central Lincoln PUD"},{"$f":"VLOOKUP(A12,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A12,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A12,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A12,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A12,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A12,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":154.20099999999999},{"$f":"VLOOKUP(A12,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":154.536},{"$f":"SUM(Tier1!$D12:$AA12)*H12","v":0},{"$f":"SUM(Tier1!$AB12:$AY12)*H12","v":0},{"$f":"SUM(Tier1!$D12:$AA12)*(NOT(F12))*NOT(H12)","v":0},{"$f":"SUM(Tier1!AB12:AY12)*NOT(F12)*NOT(H12)","v":0},{"$f":"SUM(SliceResource!$D12:$AA12)","v":0},{"$f":"SUM(SliceResource!$AB12:$AY12)","v":0},{"$f":"SUM(SystemShape!$D12:$AA12)*F12","v":1354498.7444293655},{"$f":"SUM(SystemShape!$AB12:$AY12)*F12","v":1353733.1343265981},{"$f":"SUM(LoadShp!$D12:$AA12)*F12","v":-13592.234429365613},{"$f":"SUM(LoadShp!$AB12:$AY12)*F12","v":-13422.737326598108},{"$f":"SUM(Tier2!$D12:$AA12)+SUM(T2Remarketing!$D12:$AA12)","v":0},{"$f":"SUM(Tier2!$AB12:$AY12)+SUM(T2Remarketing!$AB12:$AY12)","v":0},{"$f":"K12/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L12/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M12/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N12/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O12/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P12/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q12/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":154.20067673376201},{"$f":"R12/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":154.53574592769385},{"$f":"S12/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-1.5473855224687629},{"$f":"T12/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":-1.5322759505248982},{"$f":"U12/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V12/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},152.65329121129324,153.00346997716895,154.20099999999999,154.536,1.5477087887067569,1.5325300228310539]
[{"$f":"Init!Q14","v":10055},{"$f":"Init!R14","v":"Albion, City of"},{"$f":"VLOOKUP(A13,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A13,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A13,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A13,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A13,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A13,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.38500000000000001},{"$f":"VLOOKUP(A13,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.38500000000000001},{"$f":"SUM(Tier1!$D13:$AA13)*H13","v":0},{"$f":"SUM(Tier1!$AB13:$AY13)*H13","v":0},{"$f":"SUM(Tier1!$D13:$AA13)*(NOT(F13))*NOT(H13)","v":0},{"$f":"SUM(Tier1!AB13:AY13)*NOT(F13)*NOT(H13)","v":0},{"$f":"SUM(SliceResource!$D13:$AA13)","v":0},{"$f":"SUM(SliceResource!$AB13:$AY13)","v":0},{"$f":"SUM(SystemShape!$D13:$AA13)*F13","v":3381.3414478415998},{"$f":"SUM(SystemShape!$AB13:$AY13)*F13","v":3372.1028096591995},{"$f":"SUM(LoadShp!$D13:$AA13)*F13","v":10.619552158400126},{"$f":"SUM(LoadShp!$AB13:$AY13)*F13","v":7.1591903408001656},{"$f":"SUM(Tier2!$D13:$AA13)+SUM(T2Remarketing!$D13:$AA13)","v":0},{"$f":"SUM(Tier2!$AB13:$AY13)+SUM(T2Remarketing!$AB13:$AY13)","v":0},{"$f":"K13/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L13/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M13/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N13/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O13/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P13/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q13/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":0.38494324315136608},{"$f":"R13/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":0.38494324311178074},{"$f":"S13/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":1.2089654096539306E-3},{"$f":"T13/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":8.1725917132421987E-4},{"$f":"U13/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V13/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},0.38615220856102001,0.38576050228310499,0.38500000000000001,0.38500000000000001,-1.1522085610199961E-3,-7.6050228310498014E-4]
[{"$f":"Init!Q15","v":10057},{"$f":"Init!R15","v":"Ashland, City of"},{"$f":"VLOOKUP(A14,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A14,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A14,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A14,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A14,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A14,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":19.991},{"$f":"VLOOKUP(A14,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":19.984000000000002},{"$f":"SUM(Tier1!$D14:$AA14)*H14","v":0},{"$f":"SUM(Tier1!$AB14:$AY14)*H14","v":0},{"$f":"SUM(Tier1!$D14:$AA14)*(NOT(F14))*NOT(H14)","v":0},{"$f":"SUM(Tier1!AB14:AY14)*NOT(F14)*NOT(H14)","v":0},{"$f":"SUM(SliceResource!$D14:$AA14)","v":0},{"$f":"SUM(SliceResource!$AB14:$AY14)","v":0},{"$f":"SUM(SystemShape!$D14:$AA14)*F14","v":175601.45303672281},{"$f":"SUM(SystemShape!$AB14:$AY14)*F14","v":175060.13290509963},{"$f":"SUM(LoadShp!$D14:$AA14)*F14","v":-122.68203672280742},{"$f":"SUM(LoadShp!$AB14:$AY14)*F14","v":-102.58590509960595},{"$f":"SUM(Tier2!$D14:$AA14)+SUM(T2Remarketing!$D14:$AA14)","v":0},{"$f":"SUM(Tier2!$AB14:$AY14)+SUM(T2Remarketing!$AB14:$AY14)","v":0},{"$f":"K14/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L14/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M14/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N14/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O14/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P14/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q14/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":19.991057950446585},{"$f":"R14/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":19.98403343665521},{"$f":"S14/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-1.3966534235292285E-2},{"$f":"T14/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":-1.1710719760228991E-2},{"$f":"U14/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V14/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},19.977091416211294,19.972322716894983,19.991,19.984000000000002,1.3908583788705187E-2,1.1677283105019143E-2]
[{"$f":"Init!Q16","v":10059},{"$f":"Init!R16","v":"Bandon, City of"},{"$f":"VLOOKUP(A15,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A15,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A15,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A15,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A15,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A15,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":7.4640000000000004},{"$f":"VLOOKUP(A15,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":7.4790000000000001},{"$f":"SUM(Tier1!$D15:$AA15)*H15","v":0},{"$f":"SUM(Tier1!$AB15:$AY15)*H15","v":0},{"$f":"SUM(Tier1!$D15:$AA15)*(NOT(F15))*NOT(H15)","v":0},{"$f":"SUM(Tier1!AB15:AY15)*NOT(F15)*NOT(H15)","v":0},{"$f":"SUM(SliceResource!$D15:$AA15)","v":0},{"$f":"SUM(SliceResource!$AB15:$AY15)","v":0},{"$f":"SUM(SystemShape!$D15:$AA15)*F15","v":65565.938366359202},{"$f":"SUM(SystemShape!$AB15:$AY15)*F15","v":65516.019369418806},{"$f":"SUM(LoadShp!$D15:$AA15)*F15","v":1190.2366336408027},{"$f":"SUM(LoadShp!$AB15:$AY15)*F15","v":1320.0966305811983},{"$f":"SUM(Tier2!$D15:$AA15)+SUM(T2Remarketing!$D15:$AA15)","v":0},{"$f":"SUM(Tier2!$AB15:$AY15)+SUM(T2Remarketing!$AB15:$AY15)","v":0},{"$f":"K15/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L15/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M15/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N15/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O15/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P15/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q15/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":7.464246171033607},{"$f":"R15/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":7.4789976449108222},{"$f":"S15/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0.13550052750919886},{"$f":"T15/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0.15069596239511396},{"$f":"U15/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V15/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},7.5997466985428055,7.6296936073059358,7.4640000000000004,7.4790000000000001,-0.13574669854280508,-0.15069360730593573]
[{"$f":"Init!Q18","v":10062},{"$f":"Init!R18","v":"Bonners Ferry, City of"},{"$f":"VLOOKUP(A17,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A17,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A17,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A17,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A17,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A17,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":6.883},{"$f":"VLOOKUP(A17,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":6.93},{"$f":"SUM(Tier1!$D17:$AA17)*H17","v":0},{"$f":"SUM(Tier1!$AB17:$AY17)*H17","v":0},{"$f":"SUM(Tier1!$D17:$AA17)*(NOT(F17))*NOT(H17)","v":0},{"$f":"SUM(Tier1!AB17:AY17)*NOT(F17)*NOT(H17)","v":0},{"$f":"SUM(SliceResource!$D17:$AA17)","v":0},{"$f":"SUM(SliceResource!$AB17:$AY17)","v":0},{"$f":"SUM(SystemShape!$D17:$AA17)*F17","v":46474.933914494395},{"$f":"SUM(SystemShape!$AB17:$AY17)*F17","v":46347.953215972797},{"$f":"SUM(LoadShp!$D17:$AA17)*F17","v":1161.3160855055978},{"$f":"SUM(LoadShp!$AB17:$AY17)*F17","v":1527.3087840271969},{"$f":"SUM(Tier2!$D17:$AA17)+SUM(T2Remarketing!$D17:$AA17)","v":13984.128000000002},{"$f":"SUM(Tier2!$AB17:$AY17)+SUM(T2Remarketing!$AB17:$AY17)","v":14357.640000000003},{"$f":"K17/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L17/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M17/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N17/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O17/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P17/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q17/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":5.290862239810382},{"$f":"R17/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":5.2908622392663007},{"$f":"S17/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0.13220811538087407},{"$f":"T17/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0.17435031781132385},{"$f":"U17/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":1.5920000000000003},{"$f":"V17/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":1.6390000000000005},7.0150703551912565,7.1042125570776253,6.883,6.93,-0.13207035519125654,-0.17421255707762562]
[{"$f":"Init!Q27","v":10074},{"$f":"Init!R27","v":"Forest Grove, City of"},{"$f":"VLOOKUP(A26,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A26,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A26,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A26,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A26,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A26,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":27.468},{"$f":"VLOOKUP(A26,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":27.603999999999999},{"$f":"SUM(Tier1!$D26:$AA26)*H26","v":0},{"$f":"SUM(Tier1!$AB26:$AY26)*H26","v":0},{"$f":"SUM(Tier1!$D26:$AA26)*(NOT(F26))*NOT(H26)","v":0},{"$f":"SUM(Tier1!AB26:AY26)*NOT(F26)*NOT(H26)","v":0},{"$f":"SUM(SliceResource!$D26:$AA26)","v":0},{"$f":"SUM(SliceResource!$AB26:$AY26)","v":0},{"$f":"SUM(SystemShape!$D26:$AA26)*F26","v":233133.62029890361},{"$f":"SUM(SystemShape!$AB26:$AY26)*F26","v":232496.6431703532},{"$f":"SUM(LoadShp!$D26:$AA26)*F26","v":-8145.3912989036016},{"$f":"SUM(LoadShp!$AB26:$AY26)*F26","v":-8886.6971703532108},{"$f":"SUM(Tier2!$D26:$AA26)+SUM(T2Remarketing!$D26:$AA26)","v":8142.768},{"$f":"SUM(Tier2!$AB26:$AY26)+SUM(T2Remarketing!$AB26:$AY26)","v":9311.8799999999992},{"$f":"K26/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L26/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M26/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N26/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O26/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P26/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q26/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":26.540712693408882},{"$f":"R26/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":26.540712690679587},{"$f":"S26/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-0.92729864513929894},{"$f":"T26/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":-1.0144631473005949},{"$f":"U26/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0.92700000000000005},{"$f":"V26/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":1.0629999999999999},26.540414048269582,26.589249543378994,27.468,27.603999999999999,0.92758595173041769,1.0147504566210053]
[{"$f":"Init!Q36","v":10087},{"$f":"Init!R36","v":"Port Angeles, City of"},{"$f":"VLOOKUP(A35,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A35,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A35,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A35,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A35,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A35,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":30.669},{"$f":"VLOOKUP(A35,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":30.68},{"$f":"SUM(Tier1!$D35:$AA35)*H35","v":0},{"$f":"SUM(Tier1!$AB35:$AY35)*H35","v":0},{"$f":"SUM(Tier1!$D35:$AA35)*(NOT(F35))*NOT(H35)","v":0},{"$f":"SUM(Tier1!AB35:AY35)*NOT(F35)*NOT(H35)","v":0},{"$f":"SUM(SliceResource!$D35:$AA35)","v":0},{"$f":"SUM(SliceResource!$AB35:$AY35)","v":0},{"$f":"SUM(SystemShape!$D35:$AA35)*F35","v":269396.65622767195},{"$f":"SUM(SystemShape!$AB35:$AY35)*F35","v":268759.05531875044},{"$f":"SUM(LoadShp!$D35:$AA35)*F35","v":12511.285772327994},{"$f":"SUM(LoadShp!$AB35:$AY35)*F35","v":12128.107681249592},{"$f":"SUM(Tier2!$D35:$AA35)+SUM(T2Remarketing!$D35:$AA35)","v":0},{"$f":"SUM(Tier2!$AB35:$AY35)+SUM(T2Remarketing!$AB35:$AY35)","v":0},{"$f":"K35/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L35/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M35/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N35/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O35/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P35/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q35/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":30.669018240855184},{"$f":"R35/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":30.680257456478362},{"$f":"S35/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":1.4243267044999992},{"$f":"T35/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":1.3844871782248394},{"$f":"U35/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V35/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},32.093344945355184,32.064744634703203,30.669,30.68,-1.424344945355184,-1.3847446347032033]
[{"$f":"Init!Q45","v":10106},{"$f":"Init!R45","v":"Clearwater Power"},{"$f":"VLOOKUP(A44,TOCA!$B$4:$E$138,3,FALSE)","v":0},{"$f":"VLOOKUP(A44,TOCA!$B$4:$E$138,4,FALSE)","v":1},{"$f":"VLOOKUP($A44,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A44,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A44,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A44,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":23.68},{"$f":"VLOOKUP(A44,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":23.751999999999999},{"$f":"SUM(Tier1!$D44:$AA44)*H44","v":0},{"$f":"SUM(Tier1!$AB44:$AY44)*H44","v":0},{"$f":"SUM(Tier1!$D44:$AA44)*(NOT(F44))*NOT(H44)","v":0},{"$f":"SUM(Tier1!AB44:AY44)*NOT(F44)*NOT(H44)","v":0},{"$f":"SUM(SliceResource!$D44:$AA44)","v":0},{"$f":"SUM(SliceResource!$AB44:$AY44)","v":0},{"$f":"SUM(SystemShape!$D44:$AA44)*F44","v":208008.03202224124},{"$f":"SUM(SystemShape!$AB44:$AY44)*F44","v":208067.35821716514},{"$f":"SUM(LoadShp!$D44:$AA44)*F44","v":0},{"$f":"SUM(LoadShp!$AB44:$AY44)*F44","v":0},{"$f":"SUM(Tier2!$D44:$AA44)+SUM(T2Remarketing!$D44:$AA44)","v":0},{"$f":"SUM(Tier2!$AB44:$AY44)+SUM(T2Remarketing!$AB44:$AY44)","v":0},{"$f":"K44/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L44/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M44/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N44/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O44/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P44/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q44/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":23.680331514371726},{"$f":"R44/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":23.751981531639856},{"$f":"S44/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T44/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U44/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V44/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},23.680331514371726,23.751981531639856,23.68,23.751999999999999,-3.3151437172662668E-4,1.8468360142520623E-5]
[{"$f":"Init!Q54","v":10136},{"$f":"Init!R54","v":"Douglas Electric Cooperative"},{"$f":"VLOOKUP(A53,TOCA!$B$4:$E$138,3,FALSE)","v":0},{"$f":"VLOOKUP(A53,TOCA!$B$4:$E$138,4,FALSE)","v":1},{"$f":"VLOOKUP($A53,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A53,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A53,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A53,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":18.117000000000001},{"$f":"VLOOKUP(A53,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":18.152000000000001},{"$f":"SUM(Tier1!$D53:$AA53)*H53","v":0},{"$f":"SUM(Tier1!$AB53:$AY53)*H53","v":0},{"$f":"SUM(Tier1!$D53:$AA53)*(NOT(F53))*NOT(H53)","v":0},{"$f":"SUM(Tier1!AB53:AY53)*NOT(F53)*NOT(H53)","v":0},{"$f":"SUM(SliceResource!$D53:$AA53)","v":0},{"$f":"SUM(SliceResource!$AB53:$AY53)","v":0},{"$f":"SUM(SystemShape!$D53:$AA53)*F53","v":159139.0096373772},{"$f":"SUM(SystemShape!$AB53:$AY53)*F53","v":159011.87719781644},{"$f":"SUM(LoadShp!$D53:$AA53)*F53","v":0},{"$f":"SUM(LoadShp!$AB53:$AY53)*F53","v":0},{"$f":"SUM(Tier2!$D53:$AA53)+SUM(T2Remarketing!$D53:$AA53)","v":0},{"$f":"SUM(Tier2!$AB53:$AY53)+SUM(T2Remarketing!$AB53:$AY53)","v":0},{"$f":"K53/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L53/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M53/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N53/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O53/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P53/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q53/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":18.116918219191394},{"$f":"R53/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":18.152040776006444},{"$f":"S53/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T53/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U53/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V53/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},18.116918219191394,18.152040776006444,18.117000000000001,18.152000000000001,8.1780808606879418E-5,-4.0776006443365986E-5]
[{"$f":"Init!Q63","v":10174},{"$f":"Init!R63","v":"Farmers Elec Coop"},{"$f":"VLOOKUP(A62,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A62,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A62,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A62,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A62,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A62,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.497},{"$f":"VLOOKUP(A62,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.496},{"$f":"SUM(Tier1!$D62:$AA62)*H62","v":0},{"$f":"SUM(Tier1!$AB62:$AY62)*H62","v":0},{"$f":"SUM(Tier1!$D62:$AA62)*(NOT(F62))*NOT(H62)","v":0},{"$f":"SUM(Tier1!AB62:AY62)*NOT(F62)*NOT(H62)","v":0},{"$f":"SUM(SliceResource!$D62:$AA62)","v":0},{"$f":"SUM(SliceResource!$AB62:$AY62)","v":0},{"$f":"SUM(SystemShape!$D62:$AA62)*F62","v":4368.5944253136004},{"$f":"SUM(SystemShape!$AB62:$AY62)*F62","v":4344.3514299624003},{"$f":"SUM(LoadShp!$D62:$AA62)*F62","v":-1.789425313600006},{"$f":"SUM(LoadShp!$AB62:$AY62)*F62","v":7.0375700376002612},{"$f":"SUM(Tier2!$D62:$AA62)+SUM(T2Remarketing!$D62:$AA62)","v":0},{"$f":"SUM(Tier2!$AB62:$AY62)+SUM(T2Remarketing!$AB62:$AY62)","v":0},{"$f":"K62/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L62/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M62/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N62/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O62/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P62/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q62/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":0.49733543093278693},{"$f":"R62/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":0.49593052853452058},{"$f":"S62/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-2.0371417504553804E-4},{"$f":"T62/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":8.0337557506852302E-4},{"$f":"U62/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V62/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},0.49713171675774137,0.49673390410958912,0.497,0.496,-1.3171675774137359E-4,-7.33904109589123E-4]
[{"$f":"Init!Q72","v":10203},{"$f":"Init!R72","v":"Idaho County L & P"},{"$f":"VLOOKUP(A71,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A71,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A71,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A71,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A71,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A71,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":6.4020000000000001},{"$f":"VLOOKUP(A71,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":6.4459999999999997},{"$f":"SUM(Tier1!$D71:$AA71)*H71","v":0},{"$f":"SUM(Tier1!$AB71:$AY71)*H71","v":0},{"$f":"SUM(Tier1!$D71:$AA71)*(NOT(F71))*NOT(H71)","v":0},{"$f":"SUM(Tier1!AB71:AY71)*NOT(F71)*NOT(H71)","v":0},{"$f":"SUM(SliceResource!$D71:$AA71)","v":0},{"$f":"SUM(SliceResource!$AB71:$AY71)","v":0},{"$f":"SUM(SystemShape!$D71:$AA71)*F71","v":54286.573098741595},{"$f":"SUM(SystemShape!$AB71:$AY71)*F71","v":54138.249122959205},{"$f":"SUM(LoadShp!$D71:$AA71)*F71","v":1944.4239012583982},{"$f":"SUM(LoadShp!$AB71:$AY71)*F71","v":2328.8118770407978},{"$f":"SUM(Tier2!$D71:$AA71)+SUM(T2Remarketing!$D71:$AA71)","v":0},{"$f":"SUM(Tier2!$AB71:$AY71)+SUM(T2Remarketing!$AB71:$AY71)","v":0},{"$f":"K71/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L71/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M71/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N71/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O71/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P71/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q71/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":6.1801654256308742},{"$f":"R71/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":6.1801654249953435},{"$f":"S71/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0.22135973374981766},{"$f":"T71/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0.26584610468502257},{"$f":"U71/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V71/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},6.4015251593806921,6.4460115296803657,6.4020000000000001,6.4459999999999997,4.7484061930802568E-4,-1.1529680365995887E-5]
[{"$f":"Init!Q73","v":10204},{"$f":"Init!R73","v":"Idaho Falls Power"},{"$f":"VLOOKUP(A72,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A72,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A72,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":5.5427999999999996E-3},{"$f":"VLOOKUP($A72,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},{"$f":"VLOOKUP($A72,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},0,{"$f":"VLOOKUP(A72,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":62.686999999999998},{"$f":"VLOOKUP(A72,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":62.606000000000002},{"$f":"SUM(Tier1!$D72:$AA72)*H72","v":0},{"$f":"SUM(Tier1!$AB72:$AY72)*H72","v":0},{"$f":"SUM(Tier1!$D72:$AA72)*(NOT(F72))*NOT(H72)","v":210509.26000369896},{"$f":"SUM(Tier1!AB72:AY72)*NOT(F72)*NOT(H72)","v":212071.36853098797},{"$f":"SUM(SliceResource!$D72:$AA72)","v":340133.34799630078},{"$f":"SUM(SliceResource!$AB72:$AY72)","v":336357.19146901194},{"$f":"SUM(SystemShape!$D72:$AA72)*F72","v":0},{"$f":"SUM(SystemShape!$AB72:$AY72)*F72","v":0},{"$f":"SUM(LoadShp!$D72:$AA72)*F72","v":0},{"$f":"SUM(LoadShp!$AB72:$AY72)*F72","v":0},{"$f":"SUM(Tier2!$D72:$AA72)+SUM(T2Remarketing!$D72:$AA72)","v":0},{"$f":"SUM(Tier2!$AB72:$AY72)+SUM(T2Remarketing!$AB72:$AY72)","v":0},{"$f":"K72/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L72/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M72/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":23.965079690767187},{"$f":"N72/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":24.209060334587669},{"$f":"O72/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":38.721920309232786},{"$f":"P72/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":38.396939665412326},{"$f":"Q72/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"R72/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"S72/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T72/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U72/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V72/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},62.686999999999969,62.605999999999995,62.686999999999998,62.606000000000002,0,0]
[{"$f":"Init!Q82","v":10242},{"$f":"Init!R82","v":"Lost River Elec Coop"},{"$f":"VLOOKUP(A81,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A81,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A81,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A81,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A81,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A81,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":9.9169999999999998},{"$f":"VLOOKUP(A81,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":10.023999999999999},{"$f":"SUM(Tier1!$D81:$AA81)*H81","v":0},{"$f":"SUM(Tier1!$AB81:$AY81)*H81","v":0},{"$f":"SUM(Tier1!$D81:$AA81)*(NOT(F81))*NOT(H81)","v":0},{"$f":"SUM(Tier1!AB81:AY81)*NOT(F81)*NOT(H81)","v":0},{"$f":"SUM(SliceResource!$D81:$AA81)","v":0},{"$f":"SUM(SliceResource!$AB81:$AY81)","v":0},{"$f":"SUM(SystemShape!$D81:$AA81)*F81","v":83225.426000889609},{"$f":"SUM(SystemShape!$AB81:$AY81)*F81","v":82998.034118035212},{"$f":"SUM(LoadShp!$D81:$AA81)*F81","v":-245.88500088960473},{"$f":"SUM(LoadShp!$AB81:$AY81)*F81","v":374.15688196479414},{"$f":"SUM(Tier2!$D81:$AA81)+SUM(T2Remarketing!$D81:$AA81)","v":0},{"$f":"SUM(Tier2!$AB81:$AY81)+SUM(T2Remarketing!$AB81:$AY81)","v":0},{"$f":"K81/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L81/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M81/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N81/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O81/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P81/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q81/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":9.4746614299737715},{"$f":"R81/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":9.474661428999454},{"$f":"S81/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-2.799237259672185E-2},{"$f":"T81/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":4.2711972827031291E-2},{"$f":"U81/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V81/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},9.4466690573770489,9.5173734018264859,9.9169999999999998,10.023999999999999,0.47033094262295094,0.50662659817351319]
[{"$f":"Init!Q91","v":10278},{"$f":"Init!R91","v":"Northern Lights"},{"$f":"VLOOKUP(A90,TOCA!$B$4:$E$138,3,FALSE)","v":0},{"$f":"VLOOKUP(A90,TOCA!$B$4:$E$138,4,FALSE)","v":1},{"$f":"VLOOKUP($A90,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A90,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A90,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A90,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":35.652000000000001},{"$f":"VLOOKUP(A90,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":35.738},{"$f":"SUM(Tier1!$D90:$AA90)*H90","v":0},{"$f":"SUM(Tier1!$AB90:$AY90)*H90","v":0},{"$f":"SUM(Tier1!$D90:$AA90)*(NOT(F90))*NOT(H90)","v":0},{"$f":"SUM(Tier1!AB90:AY90)*NOT(F90)*NOT(H90)","v":0},{"$f":"SUM(SliceResource!$D90:$AA90)","v":0},{"$f":"SUM(SliceResource!$AB90:$AY90)","v":0},{"$f":"SUM(SystemShape!$D90:$AA90)*F90","v":313168.98511633679},{"$f":"SUM(SystemShape!$AB90:$AY90)*F90","v":313064.05573763041},{"$f":"SUM(LoadShp!$D90:$AA90)*F90","v":0},{"$f":"SUM(LoadShp!$AB90:$AY90)*F90","v":0},{"$f":"SUM(Tier2!$D90:$AA90)+SUM(T2Remarketing!$D90:$AA90)","v":0},{"$f":"SUM(Tier2!$AB90:$AY90)+SUM(T2Remarketing!$AB90:$AY90)","v":0},{"$f":"K90/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L90/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M90/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N90/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O90/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P90/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q90/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":35.65220686661393},{"$f":"R90/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":35.737905906122194},{"$f":"S90/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T90/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U90/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V90/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},35.65220686661393,35.737905906122194,35.652000000000001,35.738,-2.0686661392943506E-4,9.4093877805789816E-5]
[{"$f":"Init!Q100","v":10306},{"$f":"Init!R100","v":"Pend Oreille County PUD  #1"},{"$f":"VLOOKUP(A99,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A99,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A99,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A99,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},{"$f":"VLOOKUP($A99,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},1,{"$f":"VLOOKUP(A99,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":22.117999999999999},{"$f":"VLOOKUP(A99,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":21.198},{"$f":"SUM(Tier1!$D99:$AA99)*H99","v":194284.5119999999},{"$f":"SUM(Tier1!$AB99:$AY99)*H99","v":185694.47999999998},{"$f":"SUM(Tier1!$D99:$AA99)*(NOT(F99))*NOT(H99)","v":0},{"$f":"SUM(Tier1!AB99:AY99)*NOT(F99)*NOT(H99)","v":0},{"$f":"SUM(SliceResource!$D99:$AA99)","v":0},{"$f":"SUM(SliceResource!$AB99:$AY99)","v":0},{"$f":"SUM(SystemShape!$D99:$AA99)*F99","v":0},{"$f":"SUM(SystemShape!$AB99:$AY99)*F99","v":0},{"$f":"SUM(LoadShp!$D99:$AA99)*F99","v":0},{"$f":"SUM(LoadShp!$AB99:$AY99)*F99","v":0},{"$f":"SUM(Tier2!$D99:$AA99)+SUM(T2Remarketing!$D99:$AA99)","v":0},{"$f":"SUM(Tier2!$AB99:$AY99)+SUM(T2Remarketing!$AB99:$AY99)","v":0},{"$f":"K99/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":22.117999999999988},{"$f":"L99/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":21.197999999999997},{"$f":"M99/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N99/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O99/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P99/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q99/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"R99/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"S99/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T99/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U99/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V99/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},22.117999999999988,21.197999999999997,22.117999999999999,21.198,0,0]
[{"$f":"Init!Q109","v":10352},{"$f":"Init!R109","v":"Skamania County PUD #1"},{"$f":"VLOOKUP(A108,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A108,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A108,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A108,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A108,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A108,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":15.319000000000001},{"$f":"VLOOKUP(A108,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":15.339},{"$f":"SUM(Tier1!$D108:$AA108)*H108","v":0},{"$f":"SUM(Tier1!$AB108:$AY108)*H108","v":0},{"$f":"SUM(Tier1!$D108:$AA108)*(NOT(F108))*NOT(H108)","v":0},{"$f":"SUM(Tier1!AB108:AY108)*NOT(F108)*NOT(H108)","v":0},{"$f":"SUM(SliceResource!$D108:$AA108)","v":0},{"$f":"SUM(SliceResource!$AB108:$AY108)","v":0},{"$f":"SUM(SystemShape!$D108:$AA108)*F108","v":134562.58082943357},{"$f":"SUM(SystemShape!$AB108:$AY108)*F108","v":134367.22071481441},{"$f":"SUM(LoadShp!$D108:$AA108)*F108","v":-53.884829433605319},{"$f":"SUM(LoadShp!$AB108:$AY108)*F108","v":-317.70371481439815},{"$f":"SUM(Tier2!$D108:$AA108)+SUM(T2Remarketing!$D108:$AA108)","v":0},{"$f":"SUM(Tier2!$AB108:$AY108)+SUM(T2Remarketing!$AB108:$AY108)","v":0},{"$f":"K108/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L108/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M108/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N108/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O108/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P108/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q108/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":15.319055194607648},{"$f":"R108/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":15.338723825892055},{"$f":"S108/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-6.1344295803284739E-3},{"$f":"T108/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":-3.6267547353241801E-2},{"$f":"U108/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V108/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},15.31292076502732,15.302456278538813,15.319000000000001,15.339,6.0792349726810357E-3,3.6543721461187673E-2]
[{"$f":"Init!Q118","v":10379},{"$f":"Init!R118","v":"Steilacoom, Town of"},{"$f":"VLOOKUP(A117,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A117,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A117,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A117,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A117,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A117,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":4.7460000000000004},{"$f":"VLOOKUP(A117,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":4.7679999999999998},{"$f":"SUM(Tier1!$D117:$AA117)*H117","v":0},{"$f":"SUM(Tier1!$AB117:$AY117)*H117","v":0},{"$f":"SUM(Tier1!$D117:$AA117)*(NOT(F117))*NOT(H117)","v":0},{"$f":"SUM(Tier1!AB117:AY117)*NOT(F117)*NOT(H117)","v":0},{"$f":"SUM(SliceResource!$D117:$AA117)","v":0},{"$f":"SUM(SliceResource!$AB117:$AY117)","v":0},{"$f":"SUM(SystemShape!$D117:$AA117)*F117","v":41686.756973755197},{"$f":"SUM(SystemShape!$AB117:$AY117)*F117","v":41769.769839355205},{"$f":"SUM(LoadShp!$D117:$AA117)*F117","v":-1049.6319737552021},{"$f":"SUM(LoadShp!$AB117:$AY117)*F117","v":-1058.6128393552017},{"$f":"SUM(Tier2!$D117:$AA117)+SUM(T2Remarketing!$D117:$AA117)","v":0},{"$f":"SUM(Tier2!$AB117:$AY117)+SUM(T2Remarketing!$AB117:$AY117)","v":0},{"$f":"K117/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L117/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M117/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N117/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O117/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P117/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q117/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":4.7457601290704918},{"$f":"R117/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":4.7682385661364393},{"$f":"S117/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-0.11949362178451754},{"$f":"T117/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":-0.12084621453826504},{"$f":"U117/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V117/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},4.6262665072859743,4.6473923515981745,4.7460000000000004,4.7679999999999998,0.11973349271402611,0.12060764840182525]
[{"$f":"Init!Q127","v":10440},{"$f":"Init!R127","v":"Wahkiakum County PUD #1"},{"$f":"VLOOKUP(A126,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A126,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A126,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A126,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A126,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A126,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":4.9249999999999998},{"$f":"VLOOKUP(A126,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":4.9210000000000003},{"$f":"SUM(Tier1!$D126:$AA126)*H126","v":0},{"$f":"SUM(Tier1!$AB126:$AY126)*H126","v":0},{"$f":"SUM(Tier1!$D126:$AA126)*(NOT(F126))*NOT(H126)","v":0},{"$f":"SUM(Tier1!AB126:AY126)*NOT(F126)*NOT(H126)","v":0},{"$f":"SUM(SliceResource!$D126:$AA126)","v":0},{"$f":"SUM(SliceResource!$AB126:$AY126)","v":0},{"$f":"SUM(SystemShape!$D126:$AA126)*F126","v":43260.191406601196},{"$f":"SUM(SystemShape!$AB126:$AY126)*F126","v":43105.073324202},{"$f":"SUM(LoadShp!$D126:$AA126)*F126","v":-0.51140660119699533},{"$f":"SUM(LoadShp!$AB126:$AY126)*F126","v":2.5166757980025523},{"$f":"SUM(Tier2!$D126:$AA126)+SUM(T2Remarketing!$D126:$AA126)","v":0},{"$f":"SUM(Tier2!$AB126:$AY126)+SUM(T2Remarketing!$AB126:$AY126)","v":0},{"$f":"K126/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L126/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M126/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N126/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O126/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P126/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q126/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":4.9248851783471306},{"$f":"R126/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":4.9206704707993154},{"$f":"S126/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-5.8220241484175241E-5},{"$f":"T126/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":2.8729175776284841E-4},{"$f":"U126/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V126/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},4.9248269581056467,4.9209577625570784,4.9249999999999998,4.9210000000000003,1.7304189435307649E-4,4.2237442921866375E-5]
[{"$f":"Init!Q129","v":10446},{"$f":"Init!R129","v":"Wells Rural Elec Coop"},{"$f":"VLOOKUP(A128,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A128,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A128,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A128,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A128,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A128,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":93.082999999999998},{"$f":"VLOOKUP(A128,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":93.177000000000007},{"$f":"SUM(Tier1!$D128:$AA128)*H128","v":0},{"$f":"SUM(Tier1!$AB128:$AY128)*H128","v":0},{"$f":"SUM(Tier1!$D128:$AA128)*(NOT(F128))*NOT(H128)","v":0},{"$f":"SUM(Tier1!AB128:AY128)*NOT(F128)*NOT(H128)","v":0},{"$f":"SUM(SliceResource!$D128:$AA128)","v":0},{"$f":"SUM(SliceResource!$AB128:$AY128)","v":0},{"$f":"SUM(SystemShape!$D128:$AA128)*F128","v":817642.91594231036},{"$f":"SUM(SystemShape!$AB128:$AY128)*F128","v":816227.3306336581},{"$f":"SUM(LoadShp!$D128:$AA128)*F128","v":-8753.1489423103631},{"$f":"SUM(LoadShp!$AB128:$AY128)*F128","v":-6330.4836336580411},{"$f":"SUM(Tier2!$D128:$AA128)+SUM(T2Remarketing!$D128:$AA128)","v":0},{"$f":"SUM(Tier2!$AB128:$AY128)+SUM(T2Remarketing!$AB128:$AY128)","v":0},{"$f":"K128/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L128/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M128/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N128/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O128/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P128/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q128/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":93.083209920572671},{"$f":"R128/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":93.176635917084255},{"$f":"S128/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-0.99648781219380267},{"$f":"T128/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":-0.72265794904772163},{"$f":"U128/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V128/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},92.086722108378865,92.45397796803654,93.082999999999998,93.177000000000007,0.99627789162113345,0.72302203196346682]
[{"$f":"Init!Q138","v":12026},{"$f":"Init!R138","v":"Jefferson County PUD #1"},{"$f":"VLOOKUP(A137,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A137,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A137,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A137,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A137,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A137,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":44.484999999999999},{"$f":"VLOOKUP(A137,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":44.677},{"$f":"SUM(Tier1!$D137:$AA137)*H137","v":0},{"$f":"SUM(Tier1!$AB137:$AY137)*H137","v":0},{"$f":"SUM(Tier1!$D137:$AA137)*(NOT(F137))*NOT(H137)","v":0},{"$f":"SUM(Tier1!AB137:AY137)*NOT(F137)*NOT(H137)","v":0},{"$f":"SUM(SliceResource!$D137:$AA137)","v":0},{"$f":"SUM(SliceResource!$AB137:$AY137)","v":0},{"$f":"SUM(SystemShape!$D137:$AA137)*F137","v":390754.7284834176},{"$f":"SUM(SystemShape!$AB137:$AY137)*F137","v":391373.14397800079},{"$f":"SUM(LoadShp!$D137:$AA137)*F137","v":4751.9015165823821},{"$f":"SUM(LoadShp!$AB137:$AY137)*F137","v":4165.0990219991963},{"$f":"SUM(Tier2!$D137:$AA137)+SUM(T2Remarketing!$D137:$AA137)","v":0},{"$f":"SUM(Tier2!$AB137:$AY137)+SUM(T2Remarketing!$AB137:$AY137)","v":0},{"$f":"K137/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L137/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M137/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N137/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O137/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P137/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q137/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":44.484827923886336},{"$f":"R137/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":44.677299540867672},{"$f":"S137/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0.54097239487504345},{"$f":"T137/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0.47546792488575301},{"$f":"U137/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V137/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},45.025800318761377,45.152767465753428,44.484999999999999,44.677,-0.54080031876137724,-0.4757674657534281]
[{"$f":"Init!Q139","v":10298},{"$f":"Init!R139","v":"PNGC Aggregate"},{"$f":"VLOOKUP(A138,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A138,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A138,Init!$Q$4:$FF$139,MATCH(E$3,Init!$Q$4:$FF$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A138,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A138,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A138,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":528.67899999999997},{"$f":"VLOOKUP(A138,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":534.49099999999999},{"$f":"SUM(Tier1!$D138:$AA138)*H138","v":0},{"$f":"SUM(Tier1!$AB138:$AY138)*H138","v":0},{"$f":"SUM(Tier1!$D138:$AA138)*(NOT(F138))*NOT(H138)","v":0},{"$f":"SUM(Tier1!AB138:AY138)*NOT(F138)*NOT(H138)","v":0},{"$f":"SUM(SliceResource!$D138:$AA138)","v":0},{"$f":"SUM(SliceResource!$AB138:$AY138)","v":0},{"$f":"SUM(SystemShape!$D138:$AA138)*F138","v":4589331.8504141197},{"$f":"SUM(SystemShape!$AB138:$AY138)*F138","v":4578983.3280140534},{"$f":"SUM(LoadShp!$D138:$AA138)*F138","v":58475.9745858799},{"$f":"SUM(LoadShp!$AB138:$AY138)*F138","v":65615.373985947575},{"$f":"SUM(Tier2!$D138:$AA138)+SUM(T2Remarketing!$D138:$AA138)","v":54583.776000000005},{"$f":"SUM(Tier2!$AB138:$AY138)+SUM(T2Remarketing!$AB138:$AY138)","v":103157.76000000004},{"$f":"K138/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L138/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M138/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N138/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O138/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P138/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q138/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":522.46491921836514},{"$f":"R138/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":522.71499178242618},{"$f":"S138/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":6.657100931908003},{"$f":"T138/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":7.4903394961127372},{"$f":"U138/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":6.2140000000000004},{"$f":"V138/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":11.776000000000005},535.33602015027316,541.98133127853896,528.67899999999997,534.49099999999999,-6.6570201502731834,-7.4903312785389744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM4:AM138)","v":-9.6720076746493397},{"$f":"SUM(AN4:AN138)","v":-19.305710960508083}]